Flat
TW4
2 beds
2 baths
Blackburn Way, Hounslow TW4
London, England · TW4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£666
↗ 1%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
34%
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 | £14,754 | £14,790 | £14,840 | £14,891 | £14,950 | £74,224 |
| Profit Before Tax | £-354 | £-174 | £142 | £465 | £867 | £946 |
| Profit After Tax | £-354 | £-174 | £115 | £377 | £702 | £666 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £-351 | £-171 | £6,515 | £11,801 | £15,904 | £33,699 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change