Flat
TW3
2 beds
2 baths
Dominion Close, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£-6,000
↘ -6%After 5 Years
Change In Property Value
£35,093
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,300 | £15,529 | £15,918 | £16,316 | £16,805 | £79,868 |
| Total Expenses | £17,018 | £17,086 | £17,168 | £17,252 | £17,344 | £85,868 |
| Profit Before Tax | £-1,718 | £-1,557 | £-1,251 | £-936 | £-538 | £-6,000 |
| Profit After Tax | £-1,718 | £-1,557 | £-1,251 | £-936 | £-538 | £-6,000 |
| Change In Property Value | £3 | £3 | £6,799 | £12,136 | £16,150 | £35,093 |
| Net Return | £-1,714 | £-1,554 | £5,549 | £11,200 | £15,612 | £29,093 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change