Flat
TW13
2 beds
1 bath
Tilley Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£43,075First YearProfit From Rental Income
£-9,287
↘ -22%After 5 Years
Change In Property Value
£14,478
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,168 | £6,261 | £6,417 | £6,577 | £6,775 | £32,198 |
| Total Expenses | £8,181 | £8,236 | £8,295 | £8,355 | £8,417 | £41,485 |
| Profit Before Tax | £-2,013 | £-1,976 | £-1,878 | £-1,778 | £-1,643 | £-9,287 |
| Profit After Tax | £-2,013 | £-1,976 | £-1,878 | £-1,778 | £-1,643 | £-9,287 |
| Change In Property Value | £1 | £1 | £2,805 | £5,007 | £6,663 | £14,478 |
| Net Return | £-2,012 | £-1,975 | £927 | £3,229 | £5,020 | £5,190 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 12% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change