Flat TW5 1 bed 1 bath

Scott Gardens, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£18,231

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 10%After 5 Years

Return On Investment

56%

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	£17,436	£17,698	£18,140	£18,593	£19,151	£91,018
Total Expenses	£13,576	£13,628	£13,696	£13,766	£13,846	£68,511
Profit Before Tax	£3,860	£4,070	£4,444	£4,827	£5,306	£22,507
Profit After Tax	£3,127	£3,297	£3,600	£3,910	£4,298	£18,231
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£3,129	£3,299	£9,000	£13,549	£17,125	£46,102
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	21%	56%

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