Flat
TW5
2 beds
1 bath
Ferraro Close, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-7,815
↘ -8%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £15,884 | £15,950 | £16,029 | £16,108 | £16,195 | £80,167 |
| Profit Before Tax | £-2,024 | £-1,883 | £-1,609 | £-1,328 | £-972 | £-7,815 |
| Profit After Tax | £-2,024 | £-1,883 | £-1,609 | £-1,328 | £-972 | £-7,815 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-2,020 | £-1,879 | £4,691 | £9,917 | £13,993 | £24,702 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change