Flat TW3 2 beds 1 bath

Stirling Grove, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£12,360

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 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	£17,436	£17,698	£18,140	£18,593	£19,151	£91,018
Total Expenses	£14,964	£15,048	£15,146	£15,246	£15,355	£75,759
Profit Before Tax	£2,472	£2,650	£2,994	£3,347	£3,796	£15,259
Profit After Tax	£2,002	£2,146	£2,425	£2,711	£3,075	£12,360
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£2,005	£2,149	£7,825	£12,351	£15,902	£40,232
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	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