Flat
TW4
1 bed
1 bath
Bath Road, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£12,308
↗ 16%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
50%
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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £13,647 | £13,720 | £13,806 | £13,894 | £13,991 | £69,058 |
| Profit Before Tax | £2,493 | £2,663 | £2,986 | £3,317 | £3,737 | £15,195 |
| Profit After Tax | £2,020 | £2,157 | £2,418 | £2,687 | £3,027 | £12,308 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,022 | £2,159 | £7,419 | £11,612 | £14,904 | £38,115 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change