Flat TW13 4 beds 2 baths

Millbourne Road, Hanworth TW13

London, England · TW13

Initial Investment

First Year

£152,982First Year

Profit From Rental Income

After 5 Years

£25,028

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,512

↗ 10%After 5 Years

Return On Investment

48%

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	£30,348	£30,803	£31,573	£32,363	£33,334	£158,421
Total Expenses	£25,214	£25,341	£25,494	£25,650	£25,823	£127,522
Profit Before Tax	£5,134	£5,462	£6,080	£6,712	£7,511	£30,899
Profit After Tax	£4,158	£4,425	£4,924	£5,437	£6,084	£25,028
Change In Property Value	£5	£5	£9,399	£16,778	£22,326	£48,512
Net Return	£4,163	£4,429	£14,324	£22,215	£28,410	£73,540
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change