Flat TW3 1 bed 1 bath

Douglas Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£51,999First Year

Profit From Rental Income

After 5 Years

£-1,148

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£17,549

↗ 10%After 5 Years

Return On Investment

32%

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	£7,644	£7,759	£7,953	£8,151	£8,396	£39,903
Total Expenses	£8,148	£8,174	£8,207	£8,241	£8,279	£41,050
Profit Before Tax	£-504	£-416	£-255	£-90	£117	£-1,148
Profit After Tax	£-504	£-416	£-255	£-90	£117	£-1,148
Change In Property Value	£2	£2	£3,400	£6,069	£8,076	£17,549
Net Return	£-502	£-414	£3,145	£5,979	£8,193	£16,401
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	16%	32%

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