Flat
TW5
0 beds
1 bath
Brabazon Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-9,419
↘ -24%After 5 Years
Change In Property Value
£12,904
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,496 | £5,578 | £5,718 | £5,861 | £6,037 | £28,690 |
| Total Expenses | £7,509 | £7,563 | £7,620 | £7,678 | £7,739 | £38,109 |
| Profit Before Tax | £-2,013 | £-1,985 | £-1,902 | £-1,817 | £-1,702 | £-9,419 |
| Profit After Tax | £-2,013 | £-1,985 | £-1,902 | £-1,817 | £-1,702 | £-9,419 |
| Change In Property Value | £1 | £1 | £2,500 | £4,463 | £5,938 | £12,904 |
| Net Return | £-2,012 | £-1,984 | £598 | £2,645 | £4,237 | £3,484 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change