Flat
TW3
0 beds
1 bath
Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-8,487
↘ -65%After 5 Years
Change In Property Value
£5,453
↗ 14%After 5 Years
Return On Investment
-23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,800 | £1,827 | £1,854 | £1,901 | £1,948 | £9,330 |
| Total Expenses | £3,467 | £3,520 | £3,563 | £3,610 | £3,657 | £17,817 |
| Profit Before Tax | £-1,667 | £-1,693 | £-1,709 | £-1,709 | £-1,709 | £-8,487 |
| Profit After Tax | £-1,667 | £-1,693 | £-1,709 | £-1,709 | £-1,709 | £-8,487 |
| Change In Property Value | £0 | £800 | £1,428 | £1,900 | £1,324 | £5,453 |
| Net Return | £-1,667 | £-893 | £-281 | £191 | £-385 | £-3,034 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -13% | -7% | -2% | 1% | -3% | -23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change