Flat
TW4
2 beds
1 bath
Staines Road, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£13,187
↗ 16%After 5 Years
Change In Property Value
£27,356
↗ 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 | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £14,436 | £14,513 | £14,604 | £14,697 | £14,798 | £73,047 |
| Profit Before Tax | £2,676 | £2,856 | £3,199 | £3,551 | £3,997 | £16,280 |
| Profit After Tax | £2,167 | £2,313 | £2,591 | £2,877 | £3,238 | £13,187 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £2,170 | £2,316 | £7,892 | £12,337 | £15,827 | £40,542 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change