Flat TW5 2 beds 2 baths

St. Giles Close, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£3,199

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£44,295

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,292	£14,506	£14,724	£15,092	£15,469	£74,084
Total Expenses	£13,884	£13,956	£14,019	£14,097	£14,178	£70,134
Profit Before Tax	£408	£550	£705	£995	£1,292	£3,950
Profit After Tax	£330	£446	£571	£806	£1,046	£3,199
Change In Property Value	£3	£6,499	£11,601	£15,437	£10,755	£44,295
Net Return	£333	£6,945	£12,172	£16,243	£11,801	£47,495
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	46%

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