Flat
TW3
2 beds
2 baths
Prince Regents Road, Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£-3,913
↘ -2%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £24,086 | £24,165 | £24,265 | £24,368 | £24,482 | £121,366 |
| Profit Before Tax | £-1,586 | £-1,328 | £-857 | £-374 | £231 | £-3,913 |
| Profit After Tax | £-1,586 | £-1,328 | £-857 | £-374 | £231 | £-3,913 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £-1,581 | £-1,323 | £9,142 | £17,475 | £23,982 | £47,696 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change