Flat
TW5
2 beds
1 bath
Sandown Close, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£-7,968
↘ -9%After 5 Years
Change In Property Value
£30,865
↗ 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 | £13,152 | £13,349 | £13,683 | £14,025 | £14,446 | £68,655 |
| Total Expenses | £15,178 | £15,244 | £15,320 | £15,398 | £15,483 | £76,623 |
| Profit Before Tax | £-2,026 | £-1,894 | £-1,637 | £-1,373 | £-1,037 | £-7,968 |
| Profit After Tax | £-2,026 | £-1,894 | £-1,637 | £-1,373 | £-1,037 | £-7,968 |
| Change In Property Value | £3 | £3 | £5,980 | £10,675 | £14,205 | £30,865 |
| Net Return | £-2,023 | £-1,891 | £4,343 | £9,301 | £13,168 | £22,898 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| 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