Flat
TW8
1 bed
1 bath
Printmakers Yard, High Street, Hounslow TW8
London, England · TW8
View property listing
Initial Investment
£29,612First YearProfit From Rental Income
£-4,726
↘ -16%After 5 Years
Change In Property Value
£9,845
↗ 10%After 5 Years
Return On Investment
17%
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 | £5,244 | £5,323 | £5,456 | £5,592 | £5,760 | £27,374 |
| Total Expenses | £6,308 | £6,362 | £6,419 | £6,476 | £6,535 | £32,101 |
| Profit Before Tax | £-1,064 | £-1,040 | £-963 | £-884 | £-776 | £-4,726 |
| Profit After Tax | £-1,064 | £-1,040 | £-963 | £-884 | £-776 | £-4,726 |
| Change In Property Value | £1 | £1 | £1,908 | £3,405 | £4,531 | £9,845 |
| Net Return | £-1,063 | £-1,039 | £945 | £2,521 | £3,755 | £5,119 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change