Terraced
TW13
3 beds
1 bath
Devonshire Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£20,121
↗ 13%After 5 Years
Change In Property Value
£64,068
↗ 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 | £22,092 | £22,423 | £22,760 | £23,329 | £23,912 | £114,516 |
| Total Expenses | £17,831 | £17,877 | £17,921 | £17,988 | £18,057 | £89,675 |
| Profit Before Tax | £4,261 | £4,546 | £4,839 | £5,340 | £5,855 | £24,841 |
| Profit After Tax | £3,451 | £3,682 | £3,919 | £4,326 | £4,742 | £20,121 |
| Change In Property Value | £5 | £9,400 | £16,779 | £22,328 | £15,555 | £64,068 |
| Net Return | £3,456 | £13,083 | £20,699 | £26,654 | £20,298 | £84,189 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 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