Flat TW5 2 beds 2 baths

Wheatlands, Hounslow TW5

London, England · TW5

Initial Investment

First Year

£104,770First Year

Profit From Rental Income

After 5 Years

£7,665

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,293

↗ 10%After 5 Years

Return On Investment

40%

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	£18,264	£18,538	£19,001	£19,476	£20,061	£95,341
Total Expenses	£17,006	£17,080	£17,169	£17,261	£17,362	£85,878
Profit Before Tax	£1,258	£1,458	£1,832	£2,216	£2,699	£9,463
Profit After Tax	£1,019	£1,181	£1,484	£1,795	£2,186	£7,665
Change In Property Value	£3	£3	£6,644	£11,860	£15,782	£34,293
Net Return	£1,022	£1,184	£8,128	£13,655	£17,968	£41,958
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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