Semi Detached
TW14
2 beds
1 bath
Loxwood Close, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£12,985
↗ 11%After 5 Years
Change In Property Value
£51,799
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,356 | £17,617 | £18,057 | £18,509 | £88,639 |
| Total Expenses | £14,437 | £14,475 | £14,511 | £14,565 | £14,621 | £72,609 |
| Profit Before Tax | £2,664 | £2,882 | £3,106 | £3,492 | £3,887 | £16,031 |
| Profit After Tax | £2,157 | £2,334 | £2,516 | £2,828 | £3,149 | £12,985 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £2,161 | £9,934 | £16,082 | £20,881 | £15,726 | £64,784 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change