Flat
TW3
1 bed
1 bath
Smithy Lane, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-9,483
↘ -10%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
23%
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 | £16,515 | £16,596 | £16,688 | £16,782 | £16,882 | £83,462 |
| Profit Before Tax | £-2,343 | £-2,211 | £-1,943 | £-1,669 | £-1,316 | £-9,483 |
| Profit After Tax | £-2,343 | £-2,211 | £-1,943 | £-1,669 | £-1,316 | £-9,483 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-2,340 | £-2,208 | £4,357 | £9,577 | £13,649 | £23,034 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change