Terraced
TW14
2 beds
1 bath
Ambleside Drive, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£15,250
↗ 14%After 5 Years
Change In Property Value
£46,347
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,320 | £16,565 | £16,813 | £17,234 | £17,664 | £84,596 |
| Total Expenses | £13,072 | £13,108 | £13,144 | £13,196 | £13,250 | £65,769 |
| Profit Before Tax | £3,249 | £3,456 | £3,670 | £4,038 | £4,415 | £18,827 |
| Profit After Tax | £2,631 | £2,800 | £2,972 | £3,270 | £3,576 | £15,250 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £2,635 | £9,600 | £15,111 | £19,423 | £14,829 | £61,596 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change