Flat
TW13
4 beds
2 baths
Millbourne Road, Hanworth TW13
London, England · TW13
View property listing
Initial Investment
£152,982First YearProfit From Rental Income
£-6,531
↘ -4%After 5 Years
Change In Property Value
£48,512
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,676 | £20,986 | £21,511 | £22,049 | £22,710 | £107,932 |
| Total Expenses | £22,713 | £22,790 | £22,885 | £22,983 | £23,092 | £114,463 |
| Profit Before Tax | £-2,037 | £-1,804 | £-1,375 | £-934 | £-382 | £-6,531 |
| Profit After Tax | £-2,037 | £-1,804 | £-1,375 | £-934 | £-382 | £-6,531 |
| Change In Property Value | £5 | £5 | £9,399 | £16,778 | £22,326 | £48,512 |
| Net Return | £-2,032 | £-1,799 | £8,025 | £15,843 | £21,944 | £41,981 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change