Flat
TW3
1 bed
1 bath
High Street, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£63,991First YearProfit From Rental Income
£-221
↗ 0%After 5 Years
Change In Property Value
£28,622
↗ 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 | £9,444 | £9,586 | £9,729 | £9,973 | £10,222 | £48,954 |
| Total Expenses | £9,700 | £9,764 | £9,820 | £9,886 | £9,953 | £49,124 |
| Profit Before Tax | £-256 | £-179 | £-90 | £87 | £269 | £-170 |
| Profit After Tax | £-256 | £-179 | £-90 | £87 | £218 | £-221 |
| Change In Property Value | £2 | £4,199 | £7,496 | £9,975 | £6,949 | £28,622 |
| Net Return | £-254 | £4,021 | £7,406 | £10,062 | £7,167 | £28,401 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change