Flat
TW3
1 bed
1 bath
Trinity Square, Staines Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-8,878
↘ -24%After 5 Years
Change In Property Value
£12,387
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,400 | £5,481 | £5,618 | £5,758 | £5,931 | £28,189 |
| Total Expenses | £7,301 | £7,355 | £7,412 | £7,470 | £7,530 | £37,067 |
| Profit Before Tax | £-1,901 | £-1,874 | £-1,794 | £-1,711 | £-1,598 | £-8,878 |
| Profit After Tax | £-1,901 | £-1,874 | £-1,794 | £-1,711 | £-1,598 | £-8,878 |
| Change In Property Value | £1 | £1 | £2,400 | £4,284 | £5,701 | £12,387 |
| Net Return | £-1,900 | £-1,873 | £606 | £2,573 | £4,103 | £3,509 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change