Flat TW3 1 bed 1 bath

Smithy Lane, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£15,791

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 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	£20,340	£20,645	£21,161	£21,690	£22,341	£106,178
Total Expenses	£17,132	£17,222	£17,329	£17,439	£17,560	£86,682
Profit Before Tax	£3,208	£3,423	£3,832	£4,251	£4,781	£19,495
Profit After Tax	£2,599	£2,773	£3,104	£3,443	£3,873	£15,791
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£2,602	£2,776	£9,404	£14,689	£18,838	£48,308
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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