Flat
TW3
2 beds
1 bath
Sefton Court, Jersey Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£104,875First YearProfit From Rental Income
£4,755
↗ 5%After 5 Years
Change In Property Value
£45,324
↗ 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 | £14,964 | £15,188 | £15,416 | £15,802 | £16,197 | £77,567 |
| Total Expenses | £14,195 | £14,267 | £14,331 | £14,411 | £14,493 | £71,697 |
| Profit Before Tax | £769 | £921 | £1,085 | £1,391 | £1,703 | £5,870 |
| Profit After Tax | £623 | £746 | £879 | £1,126 | £1,380 | £4,755 |
| Change In Property Value | £3 | £6,650 | £11,870 | £15,796 | £11,005 | £45,324 |
| Net Return | £627 | £7,396 | £12,750 | £16,922 | £12,384 | £50,079 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| 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