Flat
TW4
1 bed
1 bath
Staines Road, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£17,172
↗ 27%After 5 Years
Change In Property Value
£21,673
↗ 10%After 5 Years
Return On Investment
61%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £10,690 | £10,733 | £10,789 | £10,846 | £10,912 | £53,970 |
| Profit Before Tax | £3,710 | £3,883 | £4,193 | £4,509 | £4,904 | £21,200 |
| Profit After Tax | £3,005 | £3,146 | £3,396 | £3,653 | £3,973 | £17,172 |
| Change In Property Value | £2 | £2 | £4,199 | £7,495 | £9,974 | £21,673 |
| Net Return | £3,007 | £3,148 | £7,595 | £11,148 | £13,947 | £38,845 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 22% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change