Flat
TW5
3 beds
1 bath
Whytecroft, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£29,381
↗ 19%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
51%
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 | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £23,846 | £23,937 | £24,056 | £24,178 | £24,316 | £120,332 |
| Profit Before Tax | £6,154 | £6,513 | £7,156 | £7,814 | £8,635 | £36,272 |
| Profit After Tax | £4,985 | £5,276 | £5,796 | £6,329 | £6,994 | £29,381 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,990 | £5,281 | £15,296 | £23,287 | £29,560 | £78,414 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change