Flat
TW3
2 beds
1 bath
11 Cecil Road, Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£-5,930
↘ -5%After 5 Years
Change In Property Value
£35,614
↗ 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 | £15,528 | £15,761 | £16,155 | £16,559 | £17,056 | £81,058 |
| Total Expenses | £17,241 | £17,310 | £17,392 | £17,477 | £17,569 | £86,988 |
| Profit Before Tax | £-1,713 | £-1,549 | £-1,237 | £-918 | £-513 | £-5,930 |
| Profit After Tax | £-1,713 | £-1,549 | £-1,237 | £-918 | £-513 | £-5,930 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,614 |
| Net Return | £-1,709 | £-1,546 | £5,663 | £11,399 | £15,877 | £29,684 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change