Flat
TW4
4 beds
2 baths
Garrison Close, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£31,604
↗ 18%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
49%
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 | £33,540 | £34,043 | £34,894 | £35,767 | £36,840 | £175,083 |
| Total Expenses | £26,977 | £27,073 | £27,201 | £27,332 | £27,482 | £136,066 |
| Profit Before Tax | £6,563 | £6,970 | £7,693 | £8,434 | £9,357 | £39,017 |
| Profit After Tax | £5,316 | £5,646 | £6,231 | £6,832 | £7,579 | £31,604 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £5,322 | £5,651 | £17,131 | £26,289 | £33,471 | £87,864 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change