Flat TW13 1 bed 1 bath

Tilley Road, Feltham TW13

London, England · TW13

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-5,991

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£13,631

↗ 14%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,404	£4,470	£4,537	£4,651	£4,767	£22,829
Total Expenses	£5,658	£5,715	£5,762	£5,815	£5,870	£28,820
Profit Before Tax	£-1,254	£-1,244	£-1,225	£-1,165	£-1,103	£-5,991
Profit After Tax	£-1,254	£-1,244	£-1,225	£-1,165	£-1,103	£-5,991
Change In Property Value	£1	£2,000	£3,570	£4,751	£3,310	£13,631
Net Return	£-1,253	£756	£2,345	£3,586	£2,207	£7,640
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-19%
Total Net Return (%)	-4%	2%	8%	12%	7%	25%

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