Flat TW5 2 beds 1 bath

West Court, Hounslow, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£131,650First Year

Profit From Rental Income

After 5 Years

£11,399

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£42,220

↗ 10%After 5 Years

Return On Investment

41%

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	£22,488	£22,825	£23,396	£23,981	£24,700	£117,390
Total Expenses	£20,476	£20,556	£20,656	£20,758	£20,873	£103,318
Profit Before Tax	£2,012	£2,270	£2,740	£3,223	£3,828	£14,073
Profit After Tax	£1,630	£1,838	£2,220	£2,611	£3,100	£11,399
Change In Property Value	£4	£4	£8,180	£14,602	£19,431	£42,220
Net Return	£1,634	£1,843	£10,400	£17,212	£22,531	£53,619
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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