Terraced
TW13
4 beds
2 baths
Fernside Avenue, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£21,052
↗ 13%After 5 Years
Change In Property Value
£66,794
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,028 | £23,373 | £23,724 | £24,317 | £24,925 | £119,368 |
| Total Expenses | £18,569 | £18,616 | £18,661 | £18,731 | £18,802 | £93,378 |
| Profit Before Tax | £4,459 | £4,758 | £5,063 | £5,586 | £6,123 | £25,990 |
| Profit After Tax | £3,612 | £3,854 | £4,101 | £4,525 | £4,960 | £21,052 |
| Change In Property Value | £5 | £9,800 | £17,493 | £23,278 | £16,217 | £66,794 |
| Net Return | £3,617 | £13,654 | £21,594 | £27,803 | £21,177 | £87,846 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change