Flat
TW4
3 beds
2 baths
Poole Court Road, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£34,922
↗ 18%After 5 Years
Change In Property Value
£60,905
↗ 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 | £36,312 | £36,857 | £37,778 | £38,723 | £39,884 | £189,554 |
| Total Expenses | £29,039 | £29,140 | £29,275 | £29,413 | £29,572 | £146,440 |
| Profit Before Tax | £7,273 | £7,717 | £8,503 | £9,309 | £10,312 | £43,114 |
| Profit After Tax | £5,891 | £6,251 | £6,887 | £7,540 | £8,353 | £34,922 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £5,897 | £6,256 | £18,688 | £28,604 | £36,382 | £95,827 |
| 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