Flat
TW3
2 beds
1 bath
Dominion Close, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£99,975First YearProfit From Rental Income
£6,989
↗ 7%After 5 Years
Change In Property Value
£32,878
↗ 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 | £17,508 | £17,771 | £18,215 | £18,670 | £19,230 | £91,394 |
| Total Expenses | £16,387 | £16,460 | £16,547 | £16,636 | £16,735 | £82,765 |
| Profit Before Tax | £1,121 | £1,311 | £1,668 | £2,034 | £2,495 | £8,629 |
| Profit After Tax | £908 | £1,062 | £1,351 | £1,647 | £2,021 | £6,989 |
| Change In Property Value | £3 | £3 | £6,370 | £11,371 | £15,131 | £32,878 |
| Net Return | £911 | £1,065 | £7,721 | £13,018 | £17,152 | £39,868 |
| 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