Flat TW5 1 bed 1 bath

St. Giles Close, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£14,829

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£25,802

↗ 10%After 5 Years

Return On Investment

53%

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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£13,051	£13,110	£13,184	£13,259	£13,343	£65,946
Profit Before Tax	£3,089	£3,272	£3,608	£3,953	£4,385	£18,307
Profit After Tax	£2,502	£2,650	£2,923	£3,202	£3,552	£14,829
Change In Property Value	£2	£2	£4,999	£8,923	£11,874	£25,802
Net Return	£2,505	£2,653	£7,922	£12,125	£15,426	£40,631
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	3%	3%	10%	16%	20%	53%

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