Flat
TW3
2 beds
2 baths
Dominion Close, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-11,049
↘ -11%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
22%
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 | £14,172 | £14,385 | £14,744 | £15,113 | £15,566 | £73,980 |
| Total Expenses | £16,815 | £16,903 | £17,001 | £17,102 | £17,209 | £85,029 |
| Profit Before Tax | £-2,643 | £-2,518 | £-2,257 | £-1,989 | £-1,643 | £-11,049 |
| Profit After Tax | £-2,643 | £-2,518 | £-2,257 | £-1,989 | £-1,643 | £-11,049 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-2,640 | £-2,515 | £4,043 | £9,257 | £13,322 | £21,468 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change