Flat TW8 3 beds 1 bath

Printmakers Yard, High Street, Hounslow TW8

London, England · TW8

Initial Investment

First Year

£103,037First Year

Profit From Rental Income

After 5 Years

£7,410

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,782

↗ 10%After 5 Years

Return On Investment

40%

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	£17,988	£18,258	£18,714	£19,182	£19,758	£93,900
Total Expenses	£16,782	£16,855	£16,944	£17,035	£17,135	£84,751
Profit Before Tax	£1,206	£1,402	£1,770	£2,147	£2,623	£9,148
Profit After Tax	£977	£1,136	£1,434	£1,739	£2,124	£7,410
Change In Property Value	£3	£3	£6,545	£11,683	£15,547	£33,782
Net Return	£980	£1,139	£7,979	£13,422	£17,671	£41,192
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change