Flat
TW5
2 beds
2 baths
New Heston Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£21,079
↗ 19%After 5 Years
Change In Property Value
£36,130
↗ 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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £18,196 | £18,277 | £18,378 | £18,482 | £18,598 | £91,931 |
| Profit Before Tax | £4,400 | £4,658 | £5,130 | £5,614 | £6,221 | £26,023 |
| Profit After Tax | £3,564 | £3,773 | £4,155 | £4,547 | £5,039 | £21,079 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,568 | £3,777 | £11,155 | £17,043 | £21,667 | £57,209 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change