Flat
TW5
3 beds
1 bath
Shelley Crescent, Heston TW5
London, England · TW5
View property listing
Initial Investment
£228,232First YearProfit From Rental Income
£47,887
↗ 21%After 5 Years
Change In Property Value
£70,706
↗ 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 | £43,728 | £44,384 | £45,494 | £46,631 | £48,030 | £228,266 |
| Total Expenses | £33,548 | £33,660 | £33,814 | £33,971 | £34,154 | £169,147 |
| Profit Before Tax | £10,180 | £10,724 | £11,680 | £12,660 | £13,876 | £59,119 |
| Profit After Tax | £8,246 | £8,687 | £9,461 | £10,254 | £11,240 | £47,887 |
| Change In Property Value | £7 | £7 | £13,699 | £24,453 | £32,540 | £70,706 |
| Net Return | £8,252 | £8,693 | £23,160 | £34,707 | £43,780 | £118,593 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change