Flat
TW4
1 bed
1 bath
Staines Road, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£12,604
↗ 20%After 5 Years
Change In Property Value
£21,673
↗ 10%After 5 Years
Return On Investment
54%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £11,770 | £11,837 | £11,917 | £11,998 | £12,087 | £59,609 |
| Profit Before Tax | £2,630 | £2,779 | £3,065 | £3,358 | £3,730 | £15,561 |
| Profit After Tax | £2,130 | £2,251 | £2,482 | £2,720 | £3,021 | £12,604 |
| Change In Property Value | £2 | £2 | £4,199 | £7,495 | £9,974 | £21,673 |
| Net Return | £2,133 | £2,253 | £6,681 | £10,215 | £12,995 | £34,277 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change