Flat TW3 4 beds 4 baths

Grove Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£198,150First Year

Profit From Rental Income

After 5 Years

£40,828

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,834

↗ 10%After 5 Years

Return On Investment

52%

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	£38,244	£38,818	£39,788	£40,783	£42,006	£199,639
Total Expenses	£29,590	£29,693	£29,833	£29,976	£30,141	£149,234
Profit Before Tax	£8,654	£9,125	£9,955	£10,806	£11,865	£50,405
Profit After Tax	£7,010	£7,391	£8,064	£8,753	£9,611	£40,828
Change In Property Value	£6	£6	£11,980	£21,385	£28,457	£61,834
Net Return	£7,016	£7,397	£20,044	£30,138	£38,067	£102,662
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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