Flat
TW5
1 bed
1 bath
Vicarage Farm Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£24,378
↗ 38%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
72%
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 | £17,496 | £17,758 | £18,202 | £18,657 | £19,217 | £91,331 |
| Total Expenses | £12,081 | £12,154 | £12,241 | £12,330 | £12,429 | £61,235 |
| Profit Before Tax | £5,415 | £5,605 | £5,961 | £6,327 | £6,788 | £30,096 |
| Profit After Tax | £4,386 | £4,540 | £4,829 | £5,125 | £5,498 | £24,378 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £4,388 | £4,542 | £9,029 | £12,622 | £15,475 | £46,056 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 7% | 7% | 14% | 20% | 24% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change