Flat
TW4
2 beds
2 baths
Blackburn Way, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£20,112
↗ 20%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
53%
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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £16,442 | £16,512 | £16,601 | £16,691 | £16,793 | £83,039 |
| Profit Before Tax | £4,222 | £4,462 | £4,898 | £5,345 | £5,904 | £24,830 |
| Profit After Tax | £3,419 | £3,614 | £3,967 | £4,329 | £4,782 | £20,112 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £3,423 | £3,617 | £10,367 | £15,753 | £19,984 | £53,145 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change