Flat TW3 1 bed 1 bath

Bulstrode Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£3,083

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£39,531

↗ 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	£13,056	£13,252	£13,451	£13,787	£14,132	£67,677
Total Expenses	£12,636	£12,706	£12,767	£12,842	£12,919	£63,871
Profit Before Tax	£420	£546	£684	£945	£1,212	£3,806
Profit After Tax	£340	£442	£554	£765	£982	£3,083
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£343	£6,242	£10,907	£14,542	£10,580	£42,614
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
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