Flat
TW4
1 bed
1 bath
Beaulieu Close, Hounslow, Greater London TW4
London, England · TW4
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£12,058
↗ 14%After 5 Years
Change In Property Value
£28,801
↗ 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 | £17,172 | £17,430 | £17,865 | £18,312 | £18,861 | £89,640 |
| Total Expenses | £14,787 | £14,858 | £14,945 | £15,033 | £15,131 | £74,754 |
| Profit Before Tax | £2,385 | £2,571 | £2,921 | £3,279 | £3,730 | £14,886 |
| Profit After Tax | £1,932 | £2,083 | £2,366 | £2,656 | £3,022 | £12,058 |
| Change In Property Value | £3 | £3 | £5,580 | £9,960 | £13,255 | £28,801 |
| Net Return | £1,935 | £2,086 | £7,946 | £12,616 | £16,276 | £40,859 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change