Flat
TW8
3 beds
1 bath
Printmakers Yard, High Street, Hounslow TW8
London, England · TW8
View property listing
Initial Investment
£50,087First YearProfit From Rental Income
£-676
↘ -1%After 5 Years
Change In Property Value
£16,891
↗ 10%After 5 Years
Return On Investment
32%
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 | £8,988 | £9,123 | £9,351 | £9,585 | £9,872 | £46,919 |
| Total Expenses | £9,391 | £9,450 | £9,516 | £9,583 | £9,655 | £47,594 |
| Profit Before Tax | £-403 | £-327 | £-165 | £2 | £218 | £-676 |
| Profit After Tax | £-403 | £-327 | £-165 | £2 | £218 | £-676 |
| Change In Property Value | £2 | £2 | £3,273 | £5,842 | £7,773 | £16,891 |
| Net Return | £-401 | £-326 | £3,108 | £5,843 | £7,991 | £16,215 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change