Flat
TW3
2 beds
1 bath
Dominion Close, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£99,975First YearProfit From Rental Income
£16,283
↗ 16%After 5 Years
Change In Property Value
£32,878
↗ 10%After 5 Years
Return On Investment
49%
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 | £20,568 | £20,877 | £21,398 | £21,933 | £22,591 | £107,368 |
| Total Expenses | £17,249 | £17,339 | £17,446 | £17,556 | £17,676 | £87,266 |
| Profit Before Tax | £3,319 | £3,538 | £3,952 | £4,378 | £4,915 | £20,102 |
| Profit After Tax | £2,688 | £2,865 | £3,201 | £3,546 | £3,982 | £16,283 |
| Change In Property Value | £3 | £3 | £6,370 | £11,371 | £15,131 | £32,878 |
| Net Return | £2,691 | £2,869 | £9,572 | £14,917 | £19,113 | £49,161 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change