Flat
TW5
4 beds
2 baths
Ash Grove, Heston, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£40,406
↗ 18%After 5 Years
Change In Property Value
£68,647
↗ 10%After 5 Years
Return On Investment
49%
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 | £40,920 | £41,534 | £42,572 | £43,636 | £44,946 | £213,608 |
| Total Expenses | £32,476 | £32,583 | £32,730 | £32,880 | £33,054 | £163,723 |
| Profit Before Tax | £8,444 | £8,951 | £9,842 | £10,756 | £11,892 | £49,884 |
| Profit After Tax | £6,840 | £7,250 | £7,972 | £8,712 | £9,632 | £40,406 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £6,846 | £7,257 | £21,272 | £32,453 | £41,225 | £109,053 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change