Flat
TW5
1 bed
1 bath
Hunting Place, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£12,751
↗ 16%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
49%
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 | £14,539 | £14,618 | £14,711 | £14,806 | £14,910 | £73,585 |
| Profit Before Tax | £2,573 | £2,751 | £3,092 | £3,442 | £3,885 | £15,742 |
| Profit After Tax | £2,084 | £2,228 | £2,504 | £2,788 | £3,147 | £12,751 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £2,087 | £2,231 | £7,804 | £12,248 | £15,736 | £40,107 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change