Flat TW5 0 beds 1 bath

Heston Road, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£62,485First Year

Profit From Rental Income

After 5 Years

£1,489

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£21,157

↗ 10%After 5 Years

Return On Investment

36%

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	£11,268	£11,437	£11,723	£12,016	£12,376	£58,820
Total Expenses	£11,258	£11,321	£11,393	£11,466	£11,545	£56,982
Profit Before Tax	£10	£116	£330	£550	£832	£1,838
Profit After Tax	£8	£94	£268	£446	£674	£1,489
Change In Property Value	£2	£2	£4,099	£7,317	£9,737	£21,157
Net Return	£10	£96	£4,367	£7,763	£10,411	£22,646
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	17%	36%

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