Flat
TW3
2 beds
2 baths
Prince Regent Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-5,669
↘ -5%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,428 | £16,674 | £17,091 | £17,519 | £18,044 | £85,756 |
| Total Expenses | £18,124 | £18,195 | £18,279 | £18,366 | £18,461 | £91,426 |
| Profit Before Tax | £-1,696 | £-1,520 | £-1,188 | £-847 | £-417 | £-5,669 |
| Profit After Tax | £-1,696 | £-1,520 | £-1,188 | £-847 | £-417 | £-5,669 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-1,693 | £-1,517 | £6,112 | £12,183 | £16,923 | £32,009 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change