Flat
TW3
2 beds
1 bath
Prince Regent Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£4,462
↗ 4%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,628 | £14,847 | £15,070 | £15,447 | £15,833 | £75,825 |
| Total Expenses | £13,920 | £13,992 | £14,055 | £14,134 | £14,216 | £70,316 |
| Profit Before Tax | £708 | £856 | £1,015 | £1,312 | £1,617 | £5,509 |
| Profit After Tax | £574 | £693 | £822 | £1,063 | £1,310 | £4,462 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £577 | £7,193 | £12,425 | £16,503 | £12,066 | £48,765 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change