Flat
TW5
1 bed
1 bath
Vicarage Farm Road, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-1,486
↘ -2%After 5 Years
Change In Property Value
£21,678
↗ 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 | £9,240 | £9,379 | £9,613 | £9,853 | £10,149 | £48,234 |
| Total Expenses | £9,876 | £9,904 | £9,941 | £9,978 | £10,021 | £49,720 |
| Profit Before Tax | £-636 | £-525 | £-328 | £-125 | £128 | £-1,486 |
| Profit After Tax | £-636 | £-525 | £-328 | £-125 | £128 | £-1,486 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £-634 | £-523 | £3,873 | £7,372 | £10,105 | £20,192 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change