Flat TW4 2 beds 1 bath

Avondale Gardens, Hounslow TW4

London, England · TW4

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£14,065

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 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	£18,084	£18,355	£18,814	£19,284	£19,863	£94,401
Total Expenses	£15,225	£15,306	£15,401	£15,499	£15,606	£77,037
Profit Before Tax	£2,859	£3,050	£3,413	£3,786	£4,257	£17,364
Profit After Tax	£2,315	£2,470	£2,765	£3,066	£3,448	£14,065
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£2,318	£2,473	£8,365	£13,063	£16,750	£42,969
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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