Flat
TW5
1 bed
1 bath
Vicarage Farm Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-8,691
↘ -14%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,379 | £9,613 | £9,853 | £10,149 | £48,234 |
| Total Expenses | £11,256 | £11,316 | £11,382 | £11,450 | £11,522 | £56,925 |
| Profit Before Tax | £-2,016 | £-1,937 | £-1,769 | £-1,597 | £-1,373 | £-8,691 |
| Profit After Tax | £-2,016 | £-1,937 | £-1,769 | £-1,597 | £-1,373 | £-8,691 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £-2,014 | £-1,935 | £2,431 | £5,901 | £8,603 | £12,987 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change