Flat TW3 1 bed 1 bath

Tryon Apartments, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£5,355

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

41%

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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£15,291	£15,401	£15,523	£15,647	£15,779	£77,642
Profit Before Tax	£849	£981	£1,269	£1,564	£1,949	£6,611
Profit After Tax	£688	£794	£1,028	£1,267	£1,578	£5,355
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£690	£797	£6,028	£10,192	£13,455	£31,162
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	18%	41%

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