Flat
TW5
0 beds
1 bath
The Gables, Heston Road, Heston TW5
London, England · TW5
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£-6,423
↘ -12%After 5 Years
Change In Property Value
£17,544
↗ 10%After 5 Years
Return On Investment
21%
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 | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £8,990 | £9,036 | £9,087 | £9,140 | £9,196 | £45,449 |
| Profit Before Tax | £-1,514 | £-1,448 | £-1,309 | £-1,167 | £-984 | £-6,423 |
| Profit After Tax | £-1,514 | £-1,448 | £-1,309 | £-1,167 | £-984 | £-6,423 |
| Change In Property Value | £2 | £2 | £3,399 | £6,067 | £8,074 | £17,544 |
| Net Return | £-1,513 | £-1,446 | £2,090 | £4,900 | £7,090 | £11,121 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change