Flat
TW3
1 bed
1 bath
Clovelly Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£31,450First YearProfit From Rental Income
£-5,449
↘ -17%After 5 Years
Change In Property Value
£13,836
↗ 14%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,572 | £4,641 | £4,710 | £4,828 | £4,949 | £23,699 |
| Total Expenses | £5,723 | £5,780 | £5,828 | £5,881 | £5,936 | £29,148 |
| Profit Before Tax | £-1,151 | £-1,139 | £-1,118 | £-1,053 | £-987 | £-5,449 |
| Profit After Tax | £-1,151 | £-1,139 | £-1,118 | £-1,053 | £-987 | £-5,449 |
| Change In Property Value | £1 | £2,030 | £3,624 | £4,822 | £3,359 | £13,836 |
| Net Return | £-1,150 | £891 | £2,506 | £3,769 | £2,372 | £8,387 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 8% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change