Flat
TW3
2 beds
2 baths
Prince Regents Road, Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£11,412
↗ 7%After 5 Years
Change In Property Value
£68,150
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £20,336 | £20,420 | £20,495 | £20,595 | £20,697 | £102,542 |
| Profit Before Tax | £2,164 | £2,418 | £2,685 | £3,165 | £3,657 | £14,089 |
| Profit After Tax | £1,753 | £1,958 | £2,175 | £2,564 | £2,962 | £11,412 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £1,758 | £11,958 | £20,023 | £26,315 | £19,509 | £79,562 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change