Flat
TW4
4 beds
2 baths
Kevin Close, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£261,482First YearProfit From Rental Income
£65,090
↗ 25%After 5 Years
Change In Property Value
£80,513
↗ 10%After 5 Years
Return On Investment
56%
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 | £52,260 | £53,044 | £54,370 | £55,729 | £57,401 | £272,804 |
| Total Expenses | £38,171 | £38,295 | £38,470 | £38,650 | £38,860 | £192,446 |
| Profit Before Tax | £14,089 | £14,749 | £15,900 | £17,079 | £18,541 | £80,358 |
| Profit After Tax | £11,412 | £11,947 | £12,879 | £13,834 | £15,018 | £65,090 |
| Change In Property Value | £8 | £8 | £15,599 | £27,845 | £37,053 | £80,513 |
| Net Return | £11,420 | £11,954 | £28,478 | £41,679 | £52,072 | £145,603 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change