Flat
TW3
2 beds
1 bath
Saddlers Place, Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£-6,270
↘ -6%After 5 Years
Change In Property Value
£33,033
↗ 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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £16,136 | £16,204 | £16,283 | £16,364 | £16,453 | £81,440 |
| Profit Before Tax | £-1,736 | £-1,588 | £-1,302 | £-1,008 | £-637 | £-6,270 |
| Profit After Tax | £-1,736 | £-1,588 | £-1,302 | £-1,008 | £-637 | £-6,270 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £-1,733 | £-1,584 | £5,098 | £10,416 | £14,566 | £26,763 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change