Flat TW3 1 bed 1 bath

London Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£11,842

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£24,770

↗ 10%After 5 Years

Return On Investment

50%

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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£13,092	£13,162	£13,245	£13,329	£13,422	£66,251
Profit Before Tax	£2,400	£2,562	£2,873	£3,191	£3,594	£14,620
Profit After Tax	£1,944	£2,076	£2,327	£2,585	£2,911	£11,842
Change In Property Value	£2	£2	£4,799	£8,566	£11,399	£24,770
Net Return	£1,946	£2,078	£7,126	£11,151	£14,310	£36,612
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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