Flat
TW3
1 bed
1 bath
Avonwick Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£-6,680
↘ -7%After 5 Years
Change In Property Value
£29,931
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,044 | £13,240 | £13,571 | £13,910 | £14,327 | £68,091 |
| Total Expenses | £14,808 | £14,874 | £14,950 | £15,028 | £15,112 | £74,771 |
| Profit Before Tax | £-1,764 | £-1,634 | £-1,379 | £-1,118 | £-785 | £-6,680 |
| Profit After Tax | £-1,764 | £-1,634 | £-1,379 | £-1,118 | £-785 | £-6,680 |
| Change In Property Value | £3 | £3 | £5,799 | £10,351 | £13,775 | £29,931 |
| Net Return | £-1,761 | £-1,631 | £4,420 | £9,234 | £12,990 | £23,251 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change