Flat
TW4
1 bed
1 bath
Bath Road, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£12,602
↗ 16%After 5 Years
Change In Property Value
£26,323
↗ 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 | £16,464 | £16,711 | £17,129 | £17,557 | £18,084 | £85,944 |
| Total Expenses | £13,910 | £13,984 | £14,071 | £14,161 | £14,260 | £70,386 |
| Profit Before Tax | £2,554 | £2,727 | £3,057 | £3,396 | £3,824 | £15,559 |
| Profit After Tax | £2,069 | £2,209 | £2,476 | £2,750 | £3,097 | £12,602 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £2,072 | £2,212 | £7,576 | £11,854 | £15,212 | £38,926 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change