Flat TW3 1 bed 1 bath

The Beeches, Lampton Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£60,250First Year

Profit From Rental Income

After 5 Years

£8,349

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£20,388

↗ 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	£12,756	£12,947	£13,271	£13,603	£14,011	£66,588
Total Expenses	£11,111	£11,177	£11,252	£11,329	£11,412	£56,281
Profit Before Tax	£1,645	£1,771	£2,019	£2,274	£2,599	£10,307
Profit After Tax	£1,332	£1,434	£1,636	£1,842	£2,105	£8,349
Change In Property Value	£2	£2	£3,950	£7,051	£9,383	£20,388
Net Return	£1,334	£1,436	£5,586	£8,893	£11,488	£28,736
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

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