Terraced TW13 4 beds 2 baths

Hampton Lane, Feltham TW13

London, England · TW13

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£7,873

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,848	£26,236	£26,892	£27,564	£28,391	£134,930
Total Expenses	£24,906	£24,956	£25,033	£25,111	£25,204	£125,210
Profit Before Tax	£942	£1,279	£1,859	£2,453	£3,187	£9,720
Profit After Tax	£763	£1,036	£1,506	£1,987	£2,581	£7,873
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£768	£1,042	£12,506	£21,622	£28,710	£64,649
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

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