Flat TW5 0 beds 1 bath

Heston Road, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£62,485First Year

Profit From Rental Income

After 5 Years

£-1,378

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£27,938

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,012	£9,147	£9,284	£9,516	£9,754	£46,714
Total Expenses	£9,495	£9,559	£9,614	£9,679	£9,745	£48,092
Profit Before Tax	£-483	£-412	£-329	£-162	£9	£-1,378
Profit After Tax	£-483	£-412	£-329	£-162	£9	£-1,378
Change In Property Value	£2	£4,099	£7,317	£9,737	£6,783	£27,938
Net Return	£-481	£3,687	£6,987	£9,574	£6,792	£26,560
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	43%

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