Flat
TW5
0 beds
1 bath
The Gables, Heston Road, Heston TW5
London, England · TW5
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-8,919
↘ -16%After 5 Years
Change In Property Value
£19,097
↗ 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 | £8,136 | £8,258 | £8,464 | £8,676 | £8,936 | £42,471 |
| Total Expenses | £10,153 | £10,212 | £10,275 | £10,340 | £10,409 | £51,390 |
| Profit Before Tax | £-2,017 | £-1,954 | £-1,811 | £-1,664 | £-1,473 | £-8,919 |
| Profit After Tax | £-2,017 | £-1,954 | £-1,811 | £-1,664 | £-1,473 | £-8,919 |
| Change In Property Value | £2 | £2 | £3,700 | £6,605 | £8,789 | £19,097 |
| Net Return | £-2,016 | £-1,952 | £1,889 | £4,940 | £7,316 | £10,179 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change