Flat
TW8
1 bed
1 bath
Printmakers Yard, High Street, Hounslow TW8
London, England · TW8
View property listing
Initial Investment
£58,375First YearProfit From Rental Income
£783
↗ 1%After 5 Years
Change In Property Value
£19,742
↗ 10%After 5 Years
Return On Investment
35%
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 | £10,512 | £10,670 | £10,936 | £11,210 | £11,546 | £54,874 |
| Total Expenses | £10,639 | £10,701 | £10,770 | £10,842 | £10,918 | £53,870 |
| Profit Before Tax | £-127 | £-31 | £166 | £368 | £628 | £1,004 |
| Profit After Tax | £-127 | £-31 | £134 | £298 | £509 | £783 |
| Change In Property Value | £2 | £2 | £3,825 | £6,828 | £9,086 | £19,742 |
| Net Return | £-125 | £-29 | £3,960 | £7,126 | £9,595 | £20,526 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change