Flat
TW3
1 bed
1 bath
Douglas Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£51,999First YearProfit From Rental Income
£-2,137
↘ -4%After 5 Years
Change In Property Value
£23,173
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,644 | £7,759 | £7,875 | £8,072 | £8,274 | £39,623 |
| Total Expenses | £8,234 | £8,296 | £8,348 | £8,410 | £8,473 | £41,760 |
| Profit Before Tax | £-590 | £-537 | £-473 | £-338 | £-199 | £-2,137 |
| Profit After Tax | £-590 | £-537 | £-473 | £-338 | £-199 | £-2,137 |
| Change In Property Value | £2 | £3,400 | £6,069 | £8,076 | £5,626 | £23,173 |
| Net Return | £-588 | £2,863 | £5,596 | £7,738 | £5,428 | £21,036 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change