Flat TW5 3 beds 1 bath

Waye Avenue, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£32,240

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£31,596	£32,070	£32,872	£33,693	£34,704	£164,935
Total Expenses	£24,799	£24,892	£25,015	£25,141	£25,285	£125,132
Profit Before Tax	£6,797	£7,178	£7,856	£8,552	£9,419	£39,803
Profit After Tax	£5,506	£5,814	£6,364	£6,927	£7,630	£32,240
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£5,511	£5,819	£16,264	£24,599	£31,146	£83,339
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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