Flat TW3 0 beds 1 bath

High Street, Hounslow, Middlesex TW3

London, England · TW3

Initial Investment

First Year

£48,700First Year

Profit From Rental Income

After 5 Years

£-2,663

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£21,674

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,152	£7,259	£7,368	£7,552	£7,741	£37,073
Total Expenses	£7,831	£7,892	£7,944	£8,004	£8,065	£39,736
Profit Before Tax	£-679	£-632	£-575	£-452	£-324	£-2,663
Profit After Tax	£-679	£-632	£-575	£-452	£-324	£-2,663
Change In Property Value	£2	£3,180	£5,676	£7,554	£5,262	£21,674
Net Return	£-677	£2,548	£5,101	£7,102	£4,938	£19,011
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-1%	5%	10%	15%	10%	39%

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