Flat
TW13
3 beds
1 bath
Millbourne Road, Hanworth TW13
London, England · TW13
View property listing
Initial Investment
£118,875First YearProfit From Rental Income
£19,373
↗ 16%After 5 Years
Change In Property Value
£38,453
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,048 | £24,409 | £25,019 | £25,644 | £26,414 | £125,534 |
| Total Expenses | £20,089 | £20,192 | £20,315 | £20,441 | £20,580 | £101,617 |
| Profit Before Tax | £3,959 | £4,217 | £4,704 | £5,203 | £5,834 | £23,917 |
| Profit After Tax | £3,207 | £3,416 | £3,810 | £4,214 | £4,725 | £19,373 |
| Change In Property Value | £4 | £4 | £7,450 | £13,299 | £17,697 | £38,453 |
| Net Return | £3,211 | £3,420 | £11,260 | £17,513 | £22,422 | £57,825 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change