Flat TW5 3 beds 2 baths

Cranford Lane, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£215,982First Year

Profit From Rental Income

After 5 Years

£45,017

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,093

↗ 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	£41,496	£42,118	£43,171	£44,251	£45,578	£216,615
Total Expenses	£31,936	£32,045	£32,193	£32,345	£32,520	£161,039
Profit Before Tax	£9,560	£10,074	£10,979	£11,906	£13,058	£55,576
Profit After Tax	£7,743	£8,160	£8,893	£9,644	£10,577	£45,017
Change In Property Value	£6	£6	£12,999	£23,204	£30,877	£67,093
Net Return	£7,750	£8,166	£21,892	£32,848	£41,455	£112,110
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