Flat
TW8
2 beds
1 bath
Printmakers Yard, High Street, Hounslow TW8
London, England · TW8
View property listing
Initial Investment
£84,225First YearProfit From Rental Income
£-13,283
↘ -16%After 5 Years
Change In Property Value
£28,233
↗ 10%After 5 Years
Return On Investment
18%
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 | £10,944 | £11,108 | £11,386 | £11,671 | £12,021 | £57,129 |
| Total Expenses | £13,946 | £14,008 | £14,079 | £14,151 | £14,229 | £70,412 |
| Profit Before Tax | £-3,002 | £-2,900 | £-2,693 | £-2,480 | £-2,208 | £-13,283 |
| Profit After Tax | £-3,002 | £-2,900 | £-2,693 | £-2,480 | £-2,208 | £-13,283 |
| Change In Property Value | £3 | £3 | £5,470 | £9,764 | £12,993 | £28,233 |
| Net Return | £-2,999 | £-2,897 | £2,777 | £7,284 | £10,785 | £14,950 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change