Flat
TW8
2 beds
1 bath
Printmakers Yard, High Street, Hounslow TW8
London, England · TW8
View property listing
Initial Investment
£41,875First YearProfit From Rental Income
£-11,876
↘ -28%After 5 Years
Change In Property Value
£14,065
↗ 10%After 5 Years
Return On Investment
5%
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 | £5,448 | £5,530 | £5,668 | £5,810 | £5,984 | £28,439 |
| Total Expenses | £7,951 | £8,005 | £8,061 | £8,120 | £8,180 | £40,316 |
| Profit Before Tax | £-2,503 | £-2,475 | £-2,394 | £-2,310 | £-2,196 | £-11,876 |
| Profit After Tax | £-2,503 | £-2,475 | £-2,394 | £-2,310 | £-2,196 | £-11,876 |
| Change In Property Value | £1 | £1 | £2,725 | £4,864 | £6,473 | £14,065 |
| Net Return | £-2,501 | £-2,474 | £332 | £2,554 | £4,277 | £2,188 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change