Flat
TW4
2 beds
2 baths
Blackburn Way, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£16,631
↗ 17%After 5 Years
Change In Property Value
£32,001
↗ 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 | £20,016 | £20,316 | £20,824 | £21,345 | £21,985 | £104,486 |
| Total Expenses | £16,601 | £16,684 | £16,784 | £16,886 | £17,000 | £83,955 |
| Profit Before Tax | £3,415 | £3,632 | £4,040 | £4,458 | £4,986 | £20,532 |
| Profit After Tax | £2,766 | £2,942 | £3,273 | £3,611 | £4,038 | £16,631 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £2,769 | £2,945 | £9,473 | £14,678 | £18,766 | £48,631 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change