Flat
TW4
4 beds
2 baths
Cedar Road, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£135,325First YearProfit From Rental Income
£-4,980
↘ -4%After 5 Years
Change In Property Value
£43,304
↗ 10%After 5 Years
Return On Investment
28%
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 | £18,876 | £19,159 | £19,638 | £20,129 | £20,733 | £98,535 |
| Total Expenses | £20,531 | £20,606 | £20,696 | £20,789 | £20,892 | £103,515 |
| Profit Before Tax | £-1,655 | £-1,446 | £-1,058 | £-660 | £-159 | £-4,980 |
| Profit After Tax | £-1,655 | £-1,446 | £-1,058 | £-660 | £-159 | £-4,980 |
| Change In Property Value | £4 | £4 | £8,390 | £14,976 | £19,929 | £43,304 |
| Net Return | £-1,651 | £-1,442 | £7,332 | £14,316 | £19,770 | £38,325 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change