Flat
TW5
1 bed
1 bath
Brabazon Road, Heston, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-4,456
↘ -11%After 5 Years
Change In Property Value
£18,402
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,940 | £6,029 | £6,120 | £6,273 | £6,429 | £30,791 |
| Total Expenses | £6,938 | £6,997 | £7,047 | £7,104 | £7,162 | £35,246 |
| Profit Before Tax | £-998 | £-967 | £-927 | £-831 | £-733 | £-4,456 |
| Profit After Tax | £-998 | £-967 | £-927 | £-831 | £-733 | £-4,456 |
| Change In Property Value | £1 | £2,700 | £4,820 | £6,413 | £4,468 | £18,402 |
| Net Return | £-996 | £1,733 | £3,893 | £5,582 | £3,735 | £13,946 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change