Semi Detached
TW13
3 beds
1 bath
Salisbury Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£1,285
↗ 1%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £23,639 | £23,686 | £23,755 | £23,826 | £23,910 | £118,816 |
| Profit Before Tax | £-539 | £-239 | £278 | £808 | £1,462 | £1,769 |
| Profit After Tax | £-539 | £-239 | £225 | £654 | £1,184 | £1,285 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-534 | £-234 | £10,725 | £19,397 | £26,126 | £55,480 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change