Flat TW4 2 beds 1 bath

Islay Gardens, Hounslow, Greater London TW4

London, England · TW4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-625

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

32%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£14,103	£14,142	£14,195	£14,249	£14,310	£70,998
Profit Before Tax	£-603	£-440	£-150	£148	£518	£-526
Profit After Tax	£-603	£-440	£-150	£148	£420	£-625
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-600	£-437	£5,850	£10,858	£14,672	£30,344
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	0%	6%	12%	16%	32%

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