Flat
TW3
3 beds
1 bath
Colwyn Crescent, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£184,497First YearProfit From Rental Income
£37,597
↗ 20%After 5 Years
Change In Property Value
£57,807
↗ 10%After 5 Years
Return On Investment
52%
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 | £35,748 | £36,284 | £37,191 | £38,121 | £39,265 | £186,609 |
| Total Expenses | £27,793 | £27,892 | £28,026 | £28,163 | £28,320 | £140,193 |
| Profit Before Tax | £7,955 | £8,392 | £9,165 | £9,958 | £10,945 | £46,416 |
| Profit After Tax | £6,444 | £6,798 | £7,424 | £8,066 | £8,865 | £37,597 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,807 |
| Net Return | £6,449 | £6,803 | £18,624 | £28,058 | £35,469 | £95,405 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change