Flat TW13 1 bed 1 bath

Stourton Avenue, Hanworth, Feltham TW13

London, England · TW13

Initial Investment

First Year

£51,700First Year

Profit From Rental Income

After 5 Years

£-2,928

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£23,037

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,440	£7,552	£7,665	£7,856	£8,053	£38,566
Total Expenses	£8,182	£8,243	£8,295	£8,356	£8,418	£41,494
Profit Before Tax	£-742	£-691	£-630	£-500	£-365	£-2,928
Profit After Tax	£-742	£-691	£-630	£-500	£-365	£-2,928
Change In Property Value	£2	£3,380	£6,033	£8,029	£5,593	£23,037
Net Return	£-740	£2,689	£5,403	£7,529	£5,228	£20,109
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	15%	10%	39%

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