Flat
TW3
1 bed
1 bath
High Street, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£63,991First YearProfit From Rental Income
£2,214
↗ 3%After 5 Years
Change In Property Value
£21,675
↗ 10%After 5 Years
Return On Investment
37%
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 | £13,387 | £13,492 | £13,606 | £13,722 | £13,845 | £68,051 |
| Profit Before Tax | £173 | £271 | £502 | £738 | £1,049 | £2,734 |
| Profit After Tax | £140 | £220 | £406 | £598 | £850 | £2,214 |
| Change In Property Value | £2 | £2 | £4,199 | £7,496 | £9,975 | £21,675 |
| Net Return | £143 | £222 | £4,606 | £8,094 | £10,825 | £23,889 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change