Terraced TW13 2 beds 1 bath

Grove Crescent, Feltham TW13

London, England · TW13

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£5,628

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£19,980	£20,280	£20,787	£21,306	£21,946	£104,298
Total Expenses	£19,360	£19,401	£19,463	£19,526	£19,600	£97,350
Profit Before Tax	£620	£878	£1,324	£1,781	£2,345	£6,948
Profit After Tax	£502	£711	£1,072	£1,442	£1,900	£5,628
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£507	£716	£9,573	£16,615	£22,090	£49,500
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