Flat TW4 1 bed 1 bath

Midsummer Avenue, Hounslow TW4

London, England · TW4

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£9,419

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

48%

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	£14,532	£14,750	£15,119	£15,497	£15,962	£75,859
Total Expenses	£12,680	£12,755	£12,841	£12,929	£13,025	£64,230
Profit Before Tax	£1,852	£1,995	£2,278	£2,567	£2,937	£11,629
Profit After Tax	£1,500	£1,616	£1,845	£2,080	£2,379	£9,419
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,502	£1,618	£6,345	£10,112	£13,068	£32,646
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change