Flat TW5 0 beds 1 bath

The Gables, Heston Road, Heston TW5

London, England · TW5

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£9,367

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£19,097

↗ 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	£11,940	£12,119	£12,422	£12,733	£13,115	£62,328
Total Expenses	£10,034	£10,086	£10,149	£10,213	£10,283	£50,765
Profit Before Tax	£1,906	£2,033	£2,273	£2,520	£2,832	£11,564
Profit After Tax	£1,544	£1,647	£1,841	£2,041	£2,294	£9,367
Change In Property Value	£2	£2	£3,700	£6,605	£8,789	£19,097
Net Return	£1,546	£1,648	£5,541	£8,646	£11,083	£28,464
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	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