Flat TW5 3 beds 2 baths

Cranford Lane, Heston TW5

London, England · TW5

Initial Investment

First Year

£214,232First Year

Profit From Rental Income

After 5 Years

£44,587

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£66,577

↗ 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	£41,172	£41,790	£42,834	£43,905	£45,222	£214,923
Total Expenses	£31,706	£31,813	£31,961	£32,112	£32,286	£159,878
Profit Before Tax	£9,466	£9,976	£10,874	£11,793	£12,936	£55,046
Profit After Tax	£7,668	£8,081	£8,808	£9,553	£10,478	£44,587
Change In Property Value	£6	£6	£12,899	£23,025	£30,640	£66,577
Net Return	£7,674	£8,087	£21,707	£32,578	£41,118	£111,164
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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