Flat
TW3
0 beds
1 bath
Trinity Sqaure, Staines Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-8,538
↘ -19%After 5 Years
Change In Property Value
£14,968
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,528 | £6,626 | £6,792 | £6,961 | £7,170 | £34,077 |
| Total Expenses | £8,406 | £8,461 | £8,521 | £8,582 | £8,645 | £42,615 |
| Profit Before Tax | £-1,878 | £-1,836 | £-1,729 | £-1,620 | £-1,475 | £-8,538 |
| Profit After Tax | £-1,878 | £-1,836 | £-1,729 | £-1,620 | £-1,475 | £-8,538 |
| Change In Property Value | £1 | £1 | £2,900 | £5,177 | £6,889 | £14,968 |
| Net Return | £-1,876 | £-1,834 | £1,171 | £3,556 | £5,413 | £6,430 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change