Flat
TW5
0 beds
1 bath
The Gables, Heston Road, Heston TW5
London, England · TW5
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-2,255
↘ -4%After 5 Years
Change In Property Value
£25,218
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,136 | £8,258 | £8,382 | £8,591 | £8,806 | £42,174 |
| Total Expenses | £8,766 | £8,828 | £8,882 | £8,944 | £9,008 | £44,429 |
| Profit Before Tax | £-630 | £-570 | £-500 | £-353 | £-202 | £-2,255 |
| Profit After Tax | £-630 | £-570 | £-500 | £-353 | £-202 | £-2,255 |
| Change In Property Value | £2 | £3,700 | £6,605 | £8,789 | £6,123 | £25,218 |
| Net Return | £-628 | £3,130 | £6,105 | £8,436 | £5,921 | £22,963 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change