Flat
TW3
1 bed
1 bath
Clovelly Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£31,450First YearProfit From Rental Income
£-4,363
↘ -14%After 5 Years
Change In Property Value
£10,478
↗ 10%After 5 Years
Return On Investment
19%
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 | £5,580 | £5,664 | £5,805 | £5,950 | £6,129 | £29,128 |
| Total Expenses | £6,585 | £6,639 | £6,697 | £6,755 | £6,815 | £33,491 |
| Profit Before Tax | £-1,005 | £-976 | £-891 | £-804 | £-686 | £-4,363 |
| Profit After Tax | £-1,005 | £-976 | £-891 | £-804 | £-686 | £-4,363 |
| Change In Property Value | £1 | £1 | £2,030 | £3,624 | £4,822 | £10,478 |
| Net Return | £-1,004 | £-975 | £1,139 | £2,819 | £4,136 | £6,115 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change