Flat
TW3
2 beds
1 bath
Cecil Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-6,871
↘ -8%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,372 | £12,558 | £12,872 | £13,193 | £13,589 | £64,584 |
| Total Expenses | £14,148 | £14,212 | £14,287 | £14,363 | £14,445 | £71,455 |
| Profit Before Tax | £-1,776 | £-1,655 | £-1,415 | £-1,169 | £-856 | £-6,871 |
| Profit After Tax | £-1,776 | £-1,655 | £-1,415 | £-1,169 | £-856 | £-6,871 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-1,773 | £-1,652 | £4,085 | £8,648 | £12,209 | £21,517 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change