Flat TW3 3 beds 2 baths

Brookwood Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£4,159

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£26,834

↗ 10%After 5 Years

Return On Investment

39%

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	£14,292	£14,506	£14,869	£15,241	£15,698	£74,606
Total Expenses	£13,743	£13,810	£13,889	£13,970	£14,059	£69,471
Profit Before Tax	£549	£696	£980	£1,270	£1,639	£5,135
Profit After Tax	£445	£564	£794	£1,029	£1,328	£4,159
Change In Property Value	£3	£3	£5,199	£9,280	£12,350	£26,834
Net Return	£448	£567	£5,993	£10,309	£13,677	£30,993
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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