Flat TW3 2 beds 1 bath

Heath Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£4,369

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£16,000

↗ 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	£10,008	£10,158	£10,412	£10,672	£10,993	£52,243
Total Expenses	£9,233	£9,296	£9,366	£9,438	£9,515	£46,849
Profit Before Tax	£775	£862	£1,046	£1,234	£1,478	£5,394
Profit After Tax	£627	£698	£847	£1,000	£1,197	£4,369
Change In Property Value	£2	£2	£3,100	£5,534	£7,364	£16,000
Net Return	£629	£700	£3,947	£6,533	£8,561	£20,370
Return From Rental Income (%)	1%	1%	2%	2%	3%	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