Flat
TW13
2 beds
1 bath
Amesbury Road, Hanworth, Middlesex TW13
London, England · TW13
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£41,730
↗ 74%After 5 Years
Change In Property Value
£19,097
↗ 10%After 5 Years
Return On Investment
108%
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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £11,440 | £11,517 | £11,614 | £11,712 | £11,822 | £58,105 |
| Profit Before Tax | £9,560 | £9,798 | £10,234 | £10,682 | £11,244 | £51,518 |
| Profit After Tax | £7,744 | £7,936 | £8,290 | £8,652 | £9,108 | £41,730 |
| Change In Property Value | £2 | £2 | £3,700 | £6,605 | £8,789 | £19,097 |
| Net Return | £7,746 | £7,938 | £11,990 | £15,257 | £17,896 | £60,827 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 14% | 14% | 21% | 27% | 32% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change