Flat TW4 2 beds 1 bath

Ashton Gardens, Hounslow TW4

London, England · TW4

Initial Investment

First Year

£173,982First Year

Profit From Rental Income

After 5 Years

£28,450

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£54,706

↗ 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	£34,212	£34,725	£35,593	£36,483	£37,578	£178,591
Total Expenses	£28,369	£28,510	£28,682	£28,857	£29,050	£143,467
Profit Before Tax	£5,843	£6,215	£6,912	£7,627	£8,528	£35,124
Profit After Tax	£4,733	£5,034	£5,599	£6,178	£6,908	£28,450
Change In Property Value	£5	£5	£10,599	£18,920	£25,177	£54,706
Net Return	£4,738	£5,039	£16,198	£25,097	£32,084	£83,156
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	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