Flat
TW3
1 bed
1 bath
Douglas Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£51,999First YearProfit From Rental Income
£5,298
↗ 10%After 5 Years
Change In Property Value
£17,549
↗ 10%After 5 Years
Return On Investment
44%
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 | £10,980 | £11,145 | £11,423 | £11,709 | £12,060 | £57,317 |
| Total Expenses | £10,011 | £10,077 | £10,151 | £10,228 | £10,309 | £50,776 |
| Profit Before Tax | £969 | £1,068 | £1,272 | £1,481 | £1,751 | £6,541 |
| Profit After Tax | £785 | £865 | £1,030 | £1,200 | £1,418 | £5,298 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £787 | £867 | £4,430 | £7,269 | £9,495 | £22,847 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change