Flat
TW3
2 beds
1 bath
Cecil Road, Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-6,610
↘ -7%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,272 | £13,471 | £13,808 | £14,153 | £14,578 | £69,282 |
| Total Expenses | £15,031 | £15,097 | £15,174 | £15,252 | £15,337 | £75,892 |
| Profit Before Tax | £-1,759 | £-1,626 | £-1,366 | £-1,099 | £-760 | £-6,610 |
| Profit After Tax | £-1,759 | £-1,626 | £-1,366 | £-1,099 | £-760 | £-6,610 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-1,756 | £-1,623 | £4,534 | £9,433 | £13,255 | £23,842 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change