Flat TW3 2 beds 1 bath

Dominion Close, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£99,975First Year

Profit From Rental Income

After 5 Years

£4,176

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£43,416

↗ 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	£14,328	£14,543	£14,761	£15,130	£15,508	£74,270
Total Expenses	£13,681	£13,752	£13,815	£13,894	£13,974	£69,115
Profit Before Tax	£647	£791	£946	£1,237	£1,534	£5,155
Profit After Tax	£524	£641	£766	£1,002	£1,243	£4,176
Change In Property Value	£3	£6,370	£11,371	£15,131	£10,541	£43,416
Net Return	£528	£7,011	£12,137	£16,133	£11,784	£47,592
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