Flat
TW3
2 beds
1 bath
St. Stephens Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£5,467
↗ 5%After 5 Years
Change In Property Value
£47,710
↗ 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 | £15,756 | £15,992 | £16,232 | £16,638 | £17,054 | £81,673 |
| Total Expenses | £14,837 | £14,910 | £14,975 | £15,058 | £15,142 | £74,923 |
| Profit Before Tax | £919 | £1,082 | £1,257 | £1,580 | £1,912 | £6,750 |
| Profit After Tax | £745 | £876 | £1,018 | £1,280 | £1,549 | £5,467 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £748 | £7,876 | £13,513 | £17,907 | £13,132 | £53,177 |
| 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