Flat TW3 1 bed 1 bath

Douglas Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£51,999First Year

Profit From Rental Income

After 5 Years

£-8,254

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£17,549

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,644	£7,759	£7,953	£8,151	£8,396	£39,903
Total Expenses	£9,509	£9,567	£9,629	£9,693	£9,760	£48,157
Profit Before Tax	£-1,865	£-1,808	£-1,676	£-1,541	£-1,364	£-8,254
Profit After Tax	£-1,865	£-1,808	£-1,676	£-1,541	£-1,364	£-8,254
Change In Property Value	£2	£2	£3,400	£6,069	£8,076	£17,549
Net Return	£-1,863	£-1,806	£1,724	£4,528	£6,712	£9,294
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	9%	13%	18%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change