Flat TW3 2 beds 2 baths

Prince Regent Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£92,450First Year

Profit From Rental Income

After 5 Years

£3,350

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£40,485

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,368	£13,569	£13,772	£14,116	£14,469	£69,294
Total Expenses	£12,893	£12,963	£13,024	£13,100	£13,178	£65,159
Profit Before Tax	£475	£606	£748	£1,016	£1,291	£4,136
Profit After Tax	£385	£491	£606	£823	£1,046	£3,350
Change In Property Value	£3	£5,940	£10,603	£14,110	£9,830	£40,485
Net Return	£388	£6,431	£11,209	£14,932	£10,875	£43,835
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change