Terraced
TW13
2 beds
2 baths
Hounslow Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£16,097
↗ 13%After 5 Years
Change In Property Value
£52,481
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,096 | £18,367 | £18,643 | £19,109 | £19,587 | £93,802 |
| Total Expenses | £14,697 | £14,737 | £14,774 | £14,831 | £14,890 | £73,929 |
| Profit Before Tax | £3,399 | £3,631 | £3,869 | £4,278 | £4,697 | £19,873 |
| Profit After Tax | £2,753 | £2,941 | £3,134 | £3,465 | £3,804 | £16,097 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £2,757 | £10,641 | £16,878 | £21,755 | £16,547 | £68,578 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change