Flat
TW3
2 beds
1 bath
Hibernia Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£106,625First YearProfit From Rental Income
£7,909
↗ 7%After 5 Years
Change In Property Value
£34,840
↗ 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 | £18,552 | £18,830 | £19,301 | £19,784 | £20,377 | £96,844 |
| Total Expenses | £17,246 | £17,319 | £17,409 | £17,501 | £17,603 | £87,079 |
| Profit Before Tax | £1,306 | £1,511 | £1,892 | £2,282 | £2,774 | £9,765 |
| Profit After Tax | £1,058 | £1,224 | £1,532 | £1,848 | £2,247 | £7,909 |
| Change In Property Value | £3 | £3 | £6,750 | £12,049 | £16,034 | £34,840 |
| Net Return | £1,062 | £1,227 | £8,282 | £13,897 | £18,280 | £42,749 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change