Flat
TW3
2 beds
2 baths
Prince Regent Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£9,353
↗ 10%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
43%
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 | £19,044 | £19,330 | £19,813 | £20,308 | £20,917 | £99,412 |
| Total Expenses | £17,325 | £17,439 | £17,567 | £17,698 | £17,838 | £87,865 |
| Profit Before Tax | £1,719 | £1,891 | £2,246 | £2,610 | £3,080 | £11,547 |
| Profit After Tax | £1,393 | £1,532 | £1,819 | £2,114 | £2,494 | £9,353 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £1,396 | £1,535 | £7,720 | £12,646 | £16,509 | £39,805 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change