Flat
TW3
1 bed
1 bath
Staines Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£1,073
↗ 1%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £10,802 | £10,868 | £10,926 | £10,995 | £11,066 | £54,658 |
| Profit Before Tax | £-2 | £94 | £201 | £409 | £623 | £1,325 |
| Profit After Tax | £-2 | £76 | £163 | £332 | £505 | £1,073 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £0 | £4,876 | £8,731 | £11,733 | £8,448 | £33,788 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change