Flat
TW3
2 beds
2 baths
Prince Regent Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£96,982First YearProfit From Rental Income
£-6,419
↘ -7%After 5 Years
Change In Property Value
£31,996
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,944 | £14,153 | £14,507 | £14,870 | £15,316 | £72,790 |
| Total Expenses | £15,692 | £15,759 | £15,837 | £15,917 | £16,004 | £79,209 |
| Profit Before Tax | £-1,748 | £-1,605 | £-1,330 | £-1,047 | £-689 | £-6,419 |
| Profit After Tax | £-1,748 | £-1,605 | £-1,330 | £-1,047 | £-689 | £-6,419 |
| Change In Property Value | £3 | £3 | £6,199 | £11,065 | £14,725 | £31,996 |
| Net Return | £-1,745 | £-1,602 | £4,869 | £10,018 | £14,036 | £25,577 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change