Flat
TW5
2 beds
1 bath
Johnson Road, Heston TW5
London, England · TW5
View property listing
Initial Investment
£87,375First YearProfit From Rental Income
£18,520
↗ 21%After 5 Years
Change In Property Value
£29,162
↗ 10%After 5 Years
Return On Investment
55%
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 | £18,240 | £18,514 | £18,976 | £19,451 | £20,034 | £95,215 |
| Total Expenses | £14,332 | £14,389 | £14,464 | £14,540 | £14,626 | £72,351 |
| Profit Before Tax | £3,908 | £4,124 | £4,513 | £4,911 | £5,409 | £22,865 |
| Profit After Tax | £3,165 | £3,341 | £3,655 | £3,978 | £4,381 | £18,520 |
| Change In Property Value | £3 | £3 | £5,650 | £10,085 | £13,421 | £29,162 |
| Net Return | £3,168 | £3,343 | £9,305 | £14,064 | £17,802 | £47,682 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change