Flat
TW3
1 bed
1 bath
Heathwood Court, Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£1,442
↗ 2%After 5 Years
Change In Property Value
£33,942
↗ 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 | £11,208 | £11,376 | £11,547 | £11,835 | £12,131 | £58,098 |
| Total Expenses | £11,132 | £11,199 | £11,257 | £11,328 | £11,400 | £56,317 |
| Profit Before Tax | £76 | £177 | £290 | £507 | £731 | £1,781 |
| Profit After Tax | £61 | £143 | £235 | £411 | £592 | £1,442 |
| Change In Property Value | £2 | £4,980 | £8,889 | £11,829 | £8,241 | £33,942 |
| Net Return | £64 | £5,123 | £9,124 | £12,240 | £8,833 | £35,385 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change