Flat
TW3
2 beds
1 bath
Heath Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£-2,859
↘ -6%After 5 Years
Change In Property Value
£21,129
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,972 | £7,077 | £7,183 | £7,362 | £7,546 | £36,140 |
| Total Expenses | £7,684 | £7,745 | £7,796 | £7,856 | £7,917 | £38,999 |
| Profit Before Tax | £-712 | £-668 | £-614 | £-494 | £-371 | £-2,859 |
| Profit After Tax | £-712 | £-668 | £-614 | £-494 | £-371 | £-2,859 |
| Change In Property Value | £2 | £3,100 | £5,534 | £7,364 | £5,130 | £21,129 |
| Net Return | £-711 | £2,432 | £4,920 | £6,870 | £4,759 | £18,270 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change