Flat
TW3
2 beds
2 baths
Prince Regent Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£4,042
↗ 4%After 5 Years
Change In Property Value
£42,939
↗ 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 | £14,172 | £14,385 | £14,600 | £14,965 | £15,339 | £73,462 |
| Total Expenses | £13,552 | £13,624 | £13,686 | £13,764 | £13,845 | £68,471 |
| Profit Before Tax | £620 | £761 | £914 | £1,201 | £1,495 | £4,991 |
| Profit After Tax | £502 | £616 | £740 | £973 | £1,211 | £4,042 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £505 | £6,916 | £11,986 | £15,937 | £11,636 | £46,981 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| 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