Flat
TW3
1 bed
1 bath
Trinity Square, Staines Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-3,840
↘ -9%After 5 Years
Change In Property Value
£18,402
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,072 | £6,163 | £6,256 | £6,412 | £6,572 | £31,475 |
| Total Expenses | £6,951 | £7,010 | £7,060 | £7,118 | £7,176 | £35,315 |
| Profit Before Tax | £-879 | £-847 | £-805 | £-706 | £-604 | £-3,840 |
| Profit After Tax | £-879 | £-847 | £-805 | £-706 | £-604 | £-3,840 |
| Change In Property Value | £1 | £2,700 | £4,820 | £6,413 | £4,468 | £18,402 |
| Net Return | £-877 | £1,853 | £4,015 | £5,708 | £3,864 | £14,562 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 10% | 14% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change