Flat
TW13
1 bed
1 bath
Stourton Avenue, Hanworth, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£51,700First YearProfit From Rental Income
£-9,015
↘ -17%After 5 Years
Change In Property Value
£17,446
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,440 | £7,552 | £7,740 | £7,934 | £8,172 | £38,838 |
| Total Expenses | £9,449 | £9,506 | £9,568 | £9,631 | £9,698 | £47,852 |
| Profit Before Tax | £-2,009 | £-1,955 | £-1,828 | £-1,697 | £-1,526 | £-9,015 |
| Profit After Tax | £-2,009 | £-1,955 | £-1,828 | £-1,697 | £-1,526 | £-9,015 |
| Change In Property Value | £2 | £2 | £3,380 | £6,033 | £8,029 | £17,446 |
| Net Return | £-2,007 | £-1,953 | £1,552 | £4,336 | £6,503 | £8,431 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change