Flat
W7
2 beds
1 bath
Half Acre Road, Hanwell W7
London, England · W7
View property listing
Initial Investment
£138,999First YearProfit From Rental Income
£22,721
↗ 16%After 5 Years
Change In Property Value
£44,388
↗ 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 | £27,768 | £28,185 | £28,889 | £29,611 | £30,500 | £144,953 |
| Total Expenses | £23,113 | £23,230 | £23,371 | £23,515 | £23,674 | £116,902 |
| Profit Before Tax | £4,655 | £4,955 | £5,518 | £6,096 | £6,826 | £28,050 |
| Profit After Tax | £3,771 | £4,013 | £4,470 | £4,938 | £5,529 | £22,721 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £3,775 | £4,017 | £13,070 | £20,289 | £25,957 | £67,109 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 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