Flat
TW4
2 beds
1 bath
Apsley House, Staines Road, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£99,957First YearProfit From Rental Income
£6,998
↗ 7%After 5 Years
Change In Property Value
£32,873
↗ 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 | £16,385 | £16,458 | £16,545 | £16,634 | £16,733 | £82,755 |
| Profit Before Tax | £1,123 | £1,313 | £1,670 | £2,036 | £2,497 | £8,639 |
| Profit After Tax | £909 | £1,064 | £1,353 | £1,649 | £2,023 | £6,998 |
| Change In Property Value | £3 | £3 | £6,369 | £11,369 | £15,129 | £32,873 |
| Net Return | £913 | £1,067 | £7,722 | £13,018 | £17,152 | £39,871 |
| 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