Flat
TW5
0 beds
1 bath
Heston Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£62,485First YearProfit From Rental Income
£8,978
↗ 14%After 5 Years
Change In Property Value
£21,157
↗ 10%After 5 Years
Return On Investment
48%
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 | £13,236 | £13,435 | £13,770 | £14,115 | £14,538 | £69,094 |
| Total Expenses | £11,455 | £11,521 | £11,597 | £11,676 | £11,761 | £58,010 |
| Profit Before Tax | £1,781 | £1,914 | £2,173 | £2,439 | £2,777 | £11,084 |
| Profit After Tax | £1,443 | £1,550 | £1,760 | £1,976 | £2,250 | £8,978 |
| Change In Property Value | £2 | £2 | £4,099 | £7,317 | £9,737 | £21,157 |
| Net Return | £1,445 | £1,552 | £5,859 | £9,292 | £11,986 | £30,135 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change