Flat
TW5
2 beds
2 baths
St. Giles Close, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£-7,760
↘ -8%After 5 Years
Change In Property Value
£33,544
↗ 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 | £14,292 | £14,506 | £14,869 | £15,241 | £15,698 | £74,606 |
| Total Expenses | £16,322 | £16,389 | £16,468 | £16,549 | £16,638 | £82,366 |
| Profit Before Tax | £-2,030 | £-1,883 | £-1,599 | £-1,309 | £-940 | £-7,760 |
| Profit After Tax | £-2,030 | £-1,883 | £-1,599 | £-1,309 | £-940 | £-7,760 |
| Change In Property Value | £3 | £3 | £6,499 | £11,601 | £15,438 | £33,544 |
| Net Return | £-2,026 | £-1,879 | £4,900 | £10,292 | £14,498 | £25,784 |
| 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