Flat TW4 2 beds 1 bath

Renfrew Road, Hounslow TW4

London, England · TW4

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£18,076

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£18,906	£19,003	£19,120	£19,239	£19,370	£95,638
Profit Before Tax	£3,690	£3,932	£4,388	£4,857	£5,449	£22,316
Profit After Tax	£2,989	£3,185	£3,555	£3,934	£4,413	£18,076
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,993	£3,188	£10,555	£16,429	£21,041	£54,206
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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