Flat
TW4
2 beds
2 baths
Earl Haig Close, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£10,479
↗ 8%After 5 Years
Change In Property Value
£40,259
↗ 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 | £21,444 | £21,766 | £22,310 | £22,868 | £23,554 | £111,941 |
| Total Expenses | £19,618 | £19,696 | £19,793 | £19,893 | £20,004 | £99,004 |
| Profit Before Tax | £1,826 | £2,070 | £2,517 | £2,975 | £3,549 | £12,937 |
| Profit After Tax | £1,479 | £1,677 | £2,038 | £2,410 | £2,875 | £10,479 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £1,483 | £1,680 | £9,839 | £16,333 | £21,403 | £50,738 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change