Flat
TW3
2 beds
1 bath
Heath Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£17,548
↗ 18%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
51%
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 | £16,384 | £16,462 | £16,557 | £16,655 | £16,764 | £82,822 |
| Profit Before Tax | £3,632 | £3,854 | £4,267 | £4,690 | £5,222 | £21,665 |
| Profit After Tax | £2,942 | £3,122 | £3,456 | £3,799 | £4,229 | £17,548 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £2,945 | £3,125 | £9,656 | £14,866 | £18,957 | £49,549 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change