Flat TW5 2 beds 1 bath

Sutton Road, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-5,438

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

28%

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	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£28,445	£28,531	£28,641	£28,753	£28,880	£143,249
Profit Before Tax	£-2,045	£-1,735	£-1,175	£-601	£117	£-5,438
Profit After Tax	£-2,045	£-1,735	£-1,175	£-601	£117	£-5,438
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£-2,039	£-1,729	£10,826	£20,820	£28,621	£56,499
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change