Flat TW3 1 bed 1 bath

Clovelly Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£31,450First Year

Profit From Rental Income

After 5 Years

£-9,099

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£10,478

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,572	£4,641	£4,757	£4,876	£5,022	£23,866
Total Expenses	£6,484	£6,537	£6,592	£6,647	£6,705	£32,965
Profit Before Tax	£-1,912	£-1,896	£-1,835	£-1,772	£-1,683	£-9,099
Profit After Tax	£-1,912	£-1,896	£-1,835	£-1,772	£-1,683	£-9,099
Change In Property Value	£1	£1	£2,030	£3,624	£4,822	£10,478
Net Return	£-1,911	£-1,895	£195	£1,852	£3,139	£1,379
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	-6%	-6%	1%	6%	10%	4%

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