Flat
TW3
2 beds
1 bath
Heath Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-9,051
↘ -21%After 5 Years
Change In Property Value
£14,452
↗ 10%After 5 Years
Return On Investment
13%
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 | £6,300 | £6,395 | £6,554 | £6,718 | £6,920 | £32,887 |
| Total Expenses | £8,268 | £8,325 | £8,386 | £8,448 | £8,512 | £41,938 |
| Profit Before Tax | £-1,968 | £-1,930 | £-1,831 | £-1,729 | £-1,592 | £-9,051 |
| Profit After Tax | £-1,968 | £-1,930 | £-1,831 | £-1,729 | £-1,592 | £-9,051 |
| Change In Property Value | £1 | £1 | £2,800 | £4,998 | £6,651 | £14,452 |
| Net Return | £-1,966 | £-1,929 | £969 | £3,269 | £5,059 | £5,401 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change