Flat
TW4
6 beds
3 baths
Bath Road, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£232,082First YearProfit From Rental Income
£42,694
↗ 18%After 5 Years
Change In Property Value
£71,842
↗ 10%After 5 Years
Return On Investment
49%
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 | £42,828 | £43,470 | £44,557 | £45,671 | £47,041 | £223,568 |
| Total Expenses | £33,895 | £34,005 | £34,156 | £34,312 | £34,491 | £170,859 |
| Profit Before Tax | £8,933 | £9,466 | £10,401 | £11,359 | £12,550 | £52,709 |
| Profit After Tax | £7,236 | £7,667 | £8,425 | £9,201 | £10,165 | £42,694 |
| Change In Property Value | £7 | £7 | £13,919 | £24,846 | £33,063 | £71,842 |
| Net Return | £7,243 | £7,674 | £22,344 | £34,047 | £43,228 | £114,536 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change