Flat TW5 3 beds 1 bath

The Vale, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£38,839

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

52%

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	£36,708	£37,259	£38,190	£39,145	£40,319	£191,621
Total Expenses	£28,484	£28,585	£28,721	£28,860	£29,021	£143,671
Profit Before Tax	£8,224	£8,674	£9,469	£10,284	£11,299	£47,950
Profit After Tax	£6,662	£7,026	£7,670	£8,330	£9,152	£38,839
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£6,667	£7,031	£19,170	£28,858	£36,469	£98,196
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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