Flat
TW5
4 beds
2 baths
Firs Drive, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£71,743
↗ 22%After 5 Years
Change In Property Value
£100,648
↗ 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 | £62,244 | £63,178 | £64,757 | £66,376 | £68,367 | £324,922 |
| Total Expenses | £46,908 | £47,047 | £47,248 | £47,454 | £47,695 | £236,351 |
| Profit Before Tax | £15,336 | £16,131 | £17,509 | £18,922 | £20,672 | £88,571 |
| Profit After Tax | £12,423 | £13,066 | £14,183 | £15,327 | £16,744 | £71,743 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £12,432 | £13,076 | £33,683 | £50,135 | £63,064 | £172,390 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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