Flat
TW3
1 bed
1 bath
Cranston Close, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£-8,086
↘ -15%After 5 Years
Change In Property Value
£18,576
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,100 | £8,221 | £8,427 | £8,638 | £8,897 | £42,283 |
| Total Expenses | £9,950 | £10,008 | £10,071 | £10,136 | £10,205 | £50,369 |
| Profit Before Tax | £-1,850 | £-1,786 | £-1,644 | £-1,498 | £-1,308 | £-8,086 |
| Profit After Tax | £-1,850 | £-1,786 | £-1,644 | £-1,498 | £-1,308 | £-8,086 |
| Change In Property Value | £2 | £2 | £3,599 | £6,424 | £8,549 | £18,576 |
| Net Return | £-1,848 | £-1,784 | £1,955 | £4,926 | £7,241 | £10,490 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change