Flat
TW5
2 beds
1 bath
Ferraro Close, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£98,732First YearProfit From Rental Income
£-7,806
↘ -8%After 5 Years
Change In Property Value
£32,512
↗ 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 | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £15,882 | £15,948 | £16,027 | £16,106 | £16,193 | £80,157 |
| Profit Before Tax | £-2,022 | £-1,881 | £-1,607 | £-1,326 | £-970 | £-7,806 |
| Profit After Tax | £-2,022 | £-1,881 | £-1,607 | £-1,326 | £-970 | £-7,806 |
| Change In Property Value | £3 | £3 | £6,299 | £11,244 | £14,962 | £32,512 |
| Net Return | £-2,018 | £-1,877 | £4,692 | £9,918 | £13,992 | £24,706 |
| 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