Flat TW3 1 bed 1 bath

Cranston Close, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£-1,610

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£24,530

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,100	£8,221	£8,345	£8,553	£8,767	£41,987
Total Expenses	£8,600	£8,662	£8,715	£8,778	£8,842	£43,597
Profit Before Tax	£-500	£-441	£-371	£-225	£-75	£-1,610
Profit After Tax	£-500	£-441	£-371	£-225	£-75	£-1,610
Change In Property Value	£2	£3,599	£6,424	£8,549	£5,956	£24,530
Net Return	£-498	£3,158	£6,054	£8,324	£5,881	£22,919
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	11%	42%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change