Flat
TW3
2 beds
1 bath
Dominion Close, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£99,975First YearProfit From Rental Income
£-6,311
↘ -6%After 5 Years
Change In Property Value
£32,878
↗ 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 | £14,328 | £14,543 | £14,906 | £15,279 | £15,738 | £74,794 |
| Total Expenses | £16,069 | £16,137 | £16,216 | £16,297 | £16,386 | £81,105 |
| Profit Before Tax | £-1,741 | £-1,594 | £-1,310 | £-1,018 | £-648 | £-6,311 |
| Profit After Tax | £-1,741 | £-1,594 | £-1,310 | £-1,018 | £-648 | £-6,311 |
| Change In Property Value | £3 | £3 | £6,370 | £11,371 | £15,131 | £32,878 |
| Net Return | £-1,738 | £-1,591 | £5,061 | £10,353 | £14,483 | £26,567 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 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