Flat
TW3
2 beds
2 baths
Prince Regents Road, Hounslow, Greater London TW3
London, England · TW3
View property listing
Initial Investment
£159,982First YearProfit From Rental Income
£26,155
↗ 16%After 5 Years
Change In Property Value
£50,577
↗ 10%After 5 Years
Return On Investment
48%
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 | £31,632 | £32,106 | £32,909 | £33,732 | £34,744 | £165,123 |
| Total Expenses | £26,265 | £26,397 | £26,556 | £26,718 | £26,898 | £132,833 |
| Profit Before Tax | £5,367 | £5,710 | £6,354 | £7,014 | £7,846 | £32,290 |
| Profit After Tax | £4,347 | £4,625 | £5,146 | £5,681 | £6,355 | £26,155 |
| Change In Property Value | £5 | £5 | £9,799 | £17,492 | £23,276 | £50,577 |
| Net Return | £4,352 | £4,630 | £14,946 | £23,173 | £29,632 | £76,732 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change