Flat
TW3
1 bed
1 bath
Prince Regent Rd, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£-5,590
↘ -5%After 5 Years
Change In Property Value
£38,195
↗ 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 | £16,656 | £16,906 | £17,328 | £17,762 | £18,295 | £86,947 |
| Total Expenses | £18,345 | £18,416 | £18,502 | £18,589 | £18,685 | £92,537 |
| Profit Before Tax | £-1,689 | £-1,510 | £-1,173 | £-827 | £-390 | £-5,590 |
| Profit After Tax | £-1,689 | £-1,510 | £-1,173 | £-827 | £-390 | £-5,590 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £-1,686 | £-1,507 | £6,227 | £12,382 | £17,188 | £32,604 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 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