Flat TW5 2 beds 2 baths

Vicarage Farm Road, Heston, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£16,826

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£21,312	£21,632	£22,172	£22,727	£23,409	£111,252
Total Expenses	£17,884	£17,977	£18,088	£18,202	£18,327	£90,478
Profit Before Tax	£3,428	£3,655	£4,084	£4,525	£5,082	£20,773
Profit After Tax	£2,777	£2,960	£3,308	£3,665	£4,116	£16,826
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£2,780	£2,964	£9,908	£15,446	£19,794	£50,892
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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