Flat
TW3
3 beds
2 baths
Cecil Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£25,913
↗ 15%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
47%
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 | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £25,949 | £26,042 | £26,164 | £26,289 | £26,432 | £130,877 |
| Profit Before Tax | £5,251 | £5,626 | £6,295 | £6,982 | £7,838 | £31,991 |
| Profit After Tax | £4,253 | £4,557 | £5,099 | £5,655 | £6,348 | £25,913 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £4,258 | £4,562 | £15,599 | £24,398 | £31,290 | £80,108 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change