Flat
TW3
1 bed
1 bath
Lampton Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£13,605
↗ 15%After 5 Years
Change In Property Value
£29,936
↗ 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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £15,987 | £16,075 | £16,178 | £16,284 | £16,400 | £80,924 |
| Profit Before Tax | £2,733 | £2,926 | £3,297 | £3,678 | £4,162 | £16,797 |
| Profit After Tax | £2,214 | £2,370 | £2,671 | £2,980 | £3,371 | £13,605 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,217 | £2,373 | £8,471 | £13,333 | £17,148 | £43,542 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change