Flat TW4 1 bed 1 bath

Beaulieu Close, Hounslow TW4

London, England · TW4

Initial Investment

First Year

£86,499First Year

Profit From Rental Income

After 5 Years

£12,126

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

47%

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	£17,232	£17,490	£17,928	£18,376	£18,927	£89,953
Total Expenses	£14,832	£14,904	£14,991	£15,079	£15,177	£74,983
Profit Before Tax	£2,400	£2,586	£2,937	£3,297	£3,750	£14,970
Profit After Tax	£1,944	£2,095	£2,379	£2,670	£3,038	£12,126
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£1,947	£2,098	£7,979	£12,666	£16,340	£41,030
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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