Flat
TW3
1 bed
1 bath
Heathwood Court, Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£-7,182
↘ -9%After 5 Years
Change In Property Value
£25,704
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,208 | £11,376 | £11,661 | £11,952 | £12,311 | £58,507 |
| Total Expenses | £13,000 | £13,063 | £13,134 | £13,207 | £13,286 | £65,689 |
| Profit Before Tax | £-1,792 | £-1,687 | £-1,474 | £-1,255 | £-975 | £-7,182 |
| Profit After Tax | £-1,792 | £-1,687 | £-1,474 | £-1,255 | £-975 | £-7,182 |
| Change In Property Value | £2 | £2 | £4,980 | £8,889 | £11,829 | £25,704 |
| Net Return | £-1,789 | £-1,684 | £3,507 | £7,634 | £10,854 | £18,522 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change