Flat
TW14
1 bed
1 bath
Wooldridge Close, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£35,200First YearProfit From Rental Income
£-4,828
↘ -14%After 5 Years
Change In Property Value
£15,540
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,136 | £5,213 | £5,291 | £5,424 | £5,559 | £26,623 |
| Total Expenses | £6,182 | £6,239 | £6,288 | £6,343 | £6,399 | £31,451 |
| Profit Before Tax | £-1,046 | £-1,026 | £-997 | £-920 | £-840 | £-4,828 |
| Profit After Tax | £-1,046 | £-1,026 | £-997 | £-920 | £-840 | £-4,828 |
| Change In Property Value | £1 | £2,280 | £4,070 | £5,416 | £3,773 | £15,540 |
| Net Return | £-1,044 | £1,254 | £3,073 | £4,496 | £2,933 | £10,711 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change