Flat TW4 2 beds 1 bath

Fusiliers Way, Hounslow TW4

London, England · TW4

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£61

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

33%

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	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£15,121	£15,161	£15,214	£15,269	£15,332	£76,097
Profit Before Tax	£-493	£-313	£4	£330	£735	£263
Profit After Tax	£-493	£-313	£4	£267	£595	£61
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£-490	£-310	£6,505	£11,870	£16,035	£33,610
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	12%	16%	33%

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