Flat
TW3
0 beds
1 bath
Trinity Sqaure, Staines Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-3,322
↘ -7%After 5 Years
Change In Property Value
£19,766
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,528 | £6,626 | £6,725 | £6,893 | £7,066 | £33,838 |
| Total Expenses | £7,318 | £7,378 | £7,429 | £7,488 | £7,547 | £37,160 |
| Profit Before Tax | £-790 | £-752 | £-704 | £-594 | £-482 | £-3,322 |
| Profit After Tax | £-790 | £-752 | £-704 | £-594 | £-482 | £-3,322 |
| Change In Property Value | £1 | £2,900 | £5,177 | £6,889 | £4,799 | £19,766 |
| Net Return | £-789 | £2,148 | £4,473 | £6,294 | £4,317 | £16,444 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change