Flat
TW3
2 beds
1 bath
Heath Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£-8,436
↘ -18%After 5 Years
Change In Property Value
£16,000
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,972 | £7,077 | £7,253 | £7,435 | £7,658 | £36,395 |
| Total Expenses | £8,847 | £8,903 | £8,964 | £9,026 | £9,091 | £44,831 |
| Profit Before Tax | £-1,875 | £-1,827 | £-1,710 | £-1,591 | £-1,433 | £-8,436 |
| Profit After Tax | £-1,875 | £-1,827 | £-1,710 | £-1,591 | £-1,433 | £-8,436 |
| Change In Property Value | £2 | £2 | £3,100 | £5,534 | £7,364 | £16,000 |
| Net Return | £-1,873 | £-1,825 | £1,390 | £3,943 | £5,931 | £7,564 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change