Flat
TW3
2 beds
2 baths
Hanworth Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-5,227
↘ -4%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £19,670 | £19,743 | £19,832 | £19,922 | £20,023 | £99,190 |
| Profit Before Tax | £-1,670 | £-1,473 | £-1,105 | £-727 | £-252 | £-5,227 |
| Profit After Tax | £-1,670 | £-1,473 | £-1,105 | £-727 | £-252 | £-5,227 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-1,666 | £-1,469 | £6,895 | £13,553 | £18,751 | £36,064 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change