Flat
TW5
2 beds
1 bath
Norman Crescent, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£-8,385
↘ -11%After 5 Years
Change In Property Value
£25,802
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,992 | £11,157 | £11,436 | £11,722 | £12,073 | £57,380 |
| Total Expenses | £13,016 | £13,078 | £13,149 | £13,222 | £13,300 | £65,765 |
| Profit Before Tax | £-2,024 | £-1,922 | £-1,714 | £-1,500 | £-1,226 | £-8,385 |
| Profit After Tax | £-2,024 | £-1,922 | £-1,714 | £-1,500 | £-1,226 | £-8,385 |
| Change In Property Value | £2 | £2 | £4,999 | £8,923 | £11,874 | £25,802 |
| Net Return | £-2,021 | £-1,919 | £3,286 | £7,423 | £10,648 | £17,417 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change