Terraced TW13 3 beds 2 baths

Queens Road, Feltham TW13

London, England · TW13

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£24,355

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£76,336

↗ 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	£26,316	£26,711	£27,111	£27,789	£28,484	£136,411
Total Expenses	£21,150	£21,202	£21,252	£21,330	£21,410	£106,343
Profit Before Tax	£5,166	£5,509	£5,860	£6,459	£7,074	£30,068
Profit After Tax	£4,185	£4,462	£4,746	£5,232	£5,730	£24,355
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£4,190	£15,663	£24,738	£31,836	£24,264	£100,691
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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