Flat TW5 1 bed 1 bath

Bath Road, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-1,303

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 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	£10,560	£10,718	£10,986	£11,261	£11,599	£55,125
Total Expenses	£11,211	£11,241	£11,282	£11,323	£11,370	£56,428
Profit Before Tax	£-651	£-523	£-295	£-62	£228	£-1,303
Profit After Tax	£-651	£-523	£-295	£-62	£228	£-1,303
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£-649	£-521	£4,505	£8,506	£11,630	£23,472
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	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