Flat
TW5
2 beds
2 baths
The Crossways, Hounslow, Greater London TW5
London, England · TW5
View property listing
Initial Investment
£173,982First YearProfit From Rental Income
£35,118
↗ 20%After 5 Years
Change In Property Value
£54,706
↗ 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 | £33,828 | £34,335 | £35,194 | £36,074 | £37,156 | £176,587 |
| Total Expenses | £26,409 | £26,505 | £26,634 | £26,766 | £26,917 | £133,231 |
| Profit Before Tax | £7,419 | £7,830 | £8,560 | £9,308 | £10,239 | £43,356 |
| Profit After Tax | £6,010 | £6,342 | £6,933 | £7,539 | £8,294 | £35,118 |
| Change In Property Value | £5 | £5 | £10,599 | £18,920 | £25,177 | £54,706 |
| Net Return | £6,015 | £6,348 | £17,533 | £26,459 | £33,470 | £89,824 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change