Flat
TW3
3 beds
1 bath
Scott Trimmer Way, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£33,913
↗ 20%After 5 Years
Change In Property Value
£53,163
↗ 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 | £32,880 | £33,373 | £34,208 | £35,063 | £36,115 | £171,638 |
| Total Expenses | £25,721 | £25,816 | £25,942 | £26,072 | £26,220 | £129,770 |
| Profit Before Tax | £7,159 | £7,557 | £8,265 | £8,991 | £9,895 | £41,868 |
| Profit After Tax | £5,799 | £6,121 | £6,695 | £7,283 | £8,015 | £33,913 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £5,804 | £6,127 | £16,995 | £25,669 | £32,481 | £87,076 |
| 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