Flat TW3 1 bed 1 bath

High Street, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£63,991First Year

Profit From Rental Income

After 5 Years

£5,598

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£21,675

↗ 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	£13,560	£13,763	£14,107	£14,460	£14,894	£70,785
Total Expenses	£12,587	£12,674	£12,770	£12,869	£12,974	£63,874
Profit Before Tax	£973	£1,090	£1,337	£1,591	£1,920	£6,911
Profit After Tax	£788	£883	£1,083	£1,289	£1,555	£5,598
Change In Property Value	£2	£2	£4,199	£7,496	£9,975	£21,675
Net Return	£791	£885	£5,283	£8,785	£11,530	£27,273
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	43%

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