Flat TW3 1 bed 1 bath

The Beeches, Lampton Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£62,485First Year

Profit From Rental Income

After 5 Years

£-7,746

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£21,157

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,228	£9,366	£9,601	£9,841	£10,136	£48,171
Total Expenses	£11,054	£11,114	£11,180	£11,248	£11,320	£55,917
Profit Before Tax	£-1,826	£-1,748	£-1,580	£-1,408	£-1,185	£-7,746
Profit After Tax	£-1,826	£-1,748	£-1,580	£-1,408	£-1,185	£-7,746
Change In Property Value	£2	£2	£4,099	£7,317	£9,737	£21,157
Net Return	£-1,824	£-1,746	£2,519	£5,909	£8,552	£13,411
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	4%	9%	14%	21%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change