Flat
TW3
2 beds
1 bath
Balfour Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£5,054
↗ 5%After 5 Years
Change In Property Value
£46,340
↗ 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 | £15,300 | £15,529 | £15,762 | £16,157 | £16,560 | £79,309 |
| Total Expenses | £14,468 | £14,541 | £14,605 | £14,686 | £14,769 | £73,070 |
| Profit Before Tax | £832 | £989 | £1,157 | £1,470 | £1,791 | £6,239 |
| Profit After Tax | £674 | £801 | £937 | £1,191 | £1,451 | £5,054 |
| Change In Property Value | £3 | £6,799 | £12,136 | £16,150 | £11,251 | £46,340 |
| Net Return | £677 | £7,600 | £13,074 | £17,341 | £12,702 | £51,394 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| 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