Flat
TW5
2 beds
1 bath
Johnson Road, Heston TW5
London, England · TW5
View property listing
Initial Investment
£87,375First YearProfit From Rental Income
£5,239
↗ 6%After 5 Years
Change In Property Value
£29,162
↗ 10%After 5 Years
Return On Investment
39%
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 | £15,528 | £15,761 | £16,155 | £16,559 | £17,056 | £81,058 |
| Total Expenses | £14,761 | £14,830 | £14,913 | £14,997 | £15,089 | £74,590 |
| Profit Before Tax | £767 | £931 | £1,242 | £1,562 | £1,966 | £6,468 |
| Profit After Tax | £621 | £754 | £1,006 | £1,265 | £1,593 | £5,239 |
| Change In Property Value | £3 | £3 | £5,650 | £10,085 | £13,421 | £29,162 |
| Net Return | £624 | £757 | £6,656 | £11,351 | £15,014 | £34,401 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change