Flat TW3 1 bed 1 bath

The Beeches, Lampton Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£62,485First Year

Profit From Rental Income

After 5 Years

£-412

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£27,938

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,228	£9,366	£9,507	£9,745	£9,988	£47,834
Total Expenses	£9,517	£9,581	£9,636	£9,702	£9,769	£48,204
Profit Before Tax	£-289	£-214	£-129	£43	£220	£-370
Profit After Tax	£-289	£-214	£-129	£43	£178	£-412
Change In Property Value	£2	£4,099	£7,317	£9,737	£6,783	£27,938
Net Return	£-287	£3,885	£7,188	£9,780	£6,961	£27,526
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	12%	16%	11%	44%

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