Flat
TW3
1 bed
1 bath
Bellview Court, Hanworth Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-7,234
↘ -10%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,028 | £11,193 | £11,473 | £11,760 | £12,113 | £57,568 |
| Total Expenses | £12,823 | £12,886 | £12,957 | £13,029 | £13,107 | £64,802 |
| Profit Before Tax | £-1,795 | £-1,692 | £-1,483 | £-1,269 | £-994 | £-7,234 |
| Profit After Tax | £-1,795 | £-1,692 | £-1,483 | £-1,269 | £-994 | £-7,234 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £-1,793 | £-1,690 | £3,417 | £7,478 | £10,645 | £18,057 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change