Flat TW13 2 beds 1 bath

Nene Gardens, Hanworth, Middlesex TW13

London, England · TW13

Initial Investment

First Year

£96,982First Year

Profit From Rental Income

After 5 Years

£6,582

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£31,996

↗ 10%After 5 Years

Return On Investment

40%

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	£17,040	£17,296	£17,728	£18,171	£18,716	£88,951
Total Expenses	£16,001	£16,073	£16,159	£16,247	£16,344	£80,825
Profit Before Tax	£1,039	£1,223	£1,569	£1,924	£2,372	£8,126
Profit After Tax	£841	£990	£1,271	£1,558	£1,921	£6,582
Change In Property Value	£3	£3	£6,199	£11,065	£14,725	£31,996
Net Return	£844	£994	£7,470	£12,624	£16,646	£38,578
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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