Flat TW5 0 beds 1 bath

Heston, Hounslow, London. TW5

London, England · TW5

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-7,323

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£9,542

↗ 14%After 5 Years

Return On Investment

10%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,084	£3,130	£3,177	£3,257	£3,338	£15,986
Total Expenses	£4,561	£4,615	£4,661	£4,711	£4,762	£23,309
Profit Before Tax	£-1,477	£-1,485	£-1,484	£-1,454	£-1,423	£-7,323
Profit After Tax	£-1,477	£-1,485	£-1,484	£-1,454	£-1,423	£-7,323
Change In Property Value	£1	£1,400	£2,499	£3,325	£2,317	£9,542
Net Return	£-1,476	£-85	£1,015	£1,871	£893	£2,219
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-6%	-33%
Total Net Return (%)	-7%	0%	5%	9%	4%	10%

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