Flat
TW3
4 beds
2 baths
Kingsley Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£63,572
↗ 34%After 5 Years
Change In Property Value
£58,840
↗ 10%After 5 Years
Return On Investment
65%
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 | £42,996 | £43,641 | £44,732 | £45,850 | £47,226 | £224,445 |
| Total Expenses | £28,914 | £29,025 | £29,177 | £29,333 | £29,513 | £145,962 |
| Profit Before Tax | £14,082 | £14,616 | £15,555 | £16,518 | £17,713 | £78,483 |
| Profit After Tax | £11,406 | £11,839 | £12,600 | £13,379 | £14,348 | £63,572 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £11,412 | £11,845 | £24,000 | £33,729 | £41,427 | £122,412 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 22% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change