Flat TW13 2 beds 2 baths

Manor Lane, Feltham TW13

London, England · TW13

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£-7,463

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£36,646

↗ 10%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,624	£15,858	£16,255	£16,661	£17,161	£81,559
Total Expenses	£17,647	£17,716	£17,799	£17,884	£17,976	£89,022
Profit Before Tax	£-2,023	£-1,858	£-1,544	£-1,222	£-815	£-7,463
Profit After Tax	£-2,023	£-1,858	£-1,544	£-1,222	£-815	£-7,463
Change In Property Value	£4	£4	£7,100	£12,674	£16,865	£36,646
Net Return	£-2,019	£-1,855	£5,556	£11,451	£16,050	£29,183
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	14%	26%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change