Flat
TW5
2 beds
2 baths
Hunting Place, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-7,667
↘ -7%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
25%
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 | £14,736 | £14,957 | £15,331 | £15,714 | £16,186 | £76,924 |
| Total Expenses | £16,765 | £16,833 | £16,913 | £16,995 | £17,085 | £84,591 |
| Profit Before Tax | £-2,029 | £-1,876 | £-1,582 | £-1,281 | £-900 | £-7,667 |
| Profit After Tax | £-2,029 | £-1,876 | £-1,582 | £-1,281 | £-900 | £-7,667 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-2,025 | £-1,872 | £5,118 | £10,679 | £15,015 | £26,914 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change