Flat TW3 1 bed 1 bath

The Beeches, Lampton Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£60,250First Year

Profit From Rental Income

After 5 Years

£1,122

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£20,388

↗ 10%After 5 Years

Return On Investment

36%

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	£10,860	£11,023	£11,298	£11,581	£11,928	£56,691
Total Expenses	£10,922	£10,984	£11,055	£11,127	£11,204	£55,291
Profit Before Tax	£-62	£39	£244	£454	£724	£1,399
Profit After Tax	£-62	£31	£198	£368	£587	£1,122
Change In Property Value	£2	£2	£3,950	£7,051	£9,383	£20,388
Net Return	£-60	£33	£4,148	£7,419	£9,969	£21,509
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	17%	36%

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