Flat
TW5
2 beds
1 bath
Ferraro Close, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£98,732First YearProfit From Rental Income
£16,083
↗ 16%After 5 Years
Change In Property Value
£32,512
↗ 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 | £20,340 | £20,645 | £21,161 | £21,690 | £22,341 | £106,178 |
| Total Expenses | £17,063 | £17,151 | £17,257 | £17,366 | £17,485 | £86,322 |
| Profit Before Tax | £3,277 | £3,494 | £3,904 | £4,324 | £4,856 | £19,855 |
| Profit After Tax | £2,655 | £2,830 | £3,162 | £3,503 | £3,933 | £16,083 |
| Change In Property Value | £3 | £3 | £6,299 | £11,244 | £14,962 | £32,512 |
| Net Return | £2,658 | £2,833 | £9,461 | £14,747 | £18,896 | £48,595 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 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