Flat TW3 2 beds 2 baths

Hanworth Road, Hounslow TW3

London, England · TW3

Initial Investment

First Year

£121,482First Year

Profit From Rental Income

After 5 Years

£9,993

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£39,222

↗ 10%After 5 Years

Return On Investment

41%

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	£20,892	£21,205	£21,736	£22,279	£22,947	£109,059
Total Expenses	£19,164	£19,241	£19,337	£19,435	£19,545	£96,722
Profit Before Tax	£1,728	£1,964	£2,398	£2,844	£3,403	£12,337
Profit After Tax	£1,400	£1,591	£1,943	£2,303	£2,756	£9,993
Change In Property Value	£4	£4	£7,599	£13,564	£18,050	£39,222
Net Return	£1,404	£1,595	£9,542	£15,868	£20,807	£49,215
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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