Flat TW3 2 beds 1 bath

Saddlers Place, Hounslow, Greater London TW3

London, England · TW3

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£4,252

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£43,620

↗ 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	£14,400	£14,616	£14,835	£15,206	£15,586	£74,644
Total Expenses	£13,736	£13,808	£13,871	£13,949	£14,030	£69,394
Profit Before Tax	£664	£808	£965	£1,257	£1,556	£5,250
Profit After Tax	£538	£655	£781	£1,018	£1,260	£4,252
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£541	£7,055	£12,206	£16,220	£11,851	£47,873
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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