Flat TW5 2 beds 1 bath

Ferraro Close, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£98,732First Year

Profit From Rental Income

After 5 Years

£2,870

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£42,932

↗ 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	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£13,520	£13,590	£13,652	£13,730	£13,809	£68,301
Profit Before Tax	£340	£478	£627	£906	£1,193	£3,543
Profit After Tax	£276	£387	£507	£734	£966	£2,870
Change In Property Value	£3	£6,299	£11,244	£14,962	£10,424	£42,932
Net Return	£279	£6,686	£11,751	£15,696	£11,390	£45,802
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