Flat
TW4
6 beds
0 baths
Bath Road, Hounslow, Middlesex TW4
London, England · TW4
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£153,057
↗ 66%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
96%
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 | £72,000 | £73,080 | £74,907 | £76,780 | £79,083 | £375,850 |
| Total Expenses | £36,973 | £37,127 | £37,352 | £37,583 | £37,856 | £186,891 |
| Profit Before Tax | £35,028 | £35,953 | £37,555 | £39,196 | £41,227 | £188,959 |
| Profit After Tax | £28,372 | £29,122 | £30,419 | £31,749 | £33,394 | £153,057 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £28,379 | £29,129 | £44,420 | £56,740 | £66,649 | £225,317 |
| Return From Rental Income (%) | 12% | 12% | 13% | 14% | 14% | 66% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 29% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change