Flat
TW3
1 bed
1 bath
Prince Regent Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£14,939
↗ 15%After 5 Years
Change In Property Value
£32,001
↗ 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 | £20,016 | £20,316 | £20,824 | £21,345 | £21,985 | £104,486 |
| Total Expenses | £17,001 | £17,093 | £17,202 | £17,313 | £17,435 | £86,043 |
| Profit Before Tax | £3,015 | £3,223 | £3,622 | £4,032 | £4,550 | £18,443 |
| Profit After Tax | £2,442 | £2,611 | £2,934 | £3,266 | £3,686 | £14,939 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £2,445 | £2,614 | £9,134 | £14,333 | £18,413 | £46,940 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change