Flat TW3 4 beds 2 baths

Hibernia Road, Hounslow, Greater London TW3

London, England · TW3

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£33,483

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£52,647

↗ 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	£32,556	£33,044	£33,870	£34,717	£35,759	£169,947
Total Expenses	£25,490	£25,585	£25,710	£25,839	£25,986	£128,609
Profit Before Tax	£7,066	£7,460	£8,160	£8,878	£9,773	£41,338
Profit After Tax	£5,724	£6,042	£6,610	£7,192	£7,916	£33,483
Change In Property Value	£5	£5	£10,200	£18,207	£24,229	£52,647
Net Return	£5,729	£6,047	£16,810	£25,399	£32,145	£86,130
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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