Flat
TW13
1 bed
1 bath
Tilley Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-9,590
↘ -31%After 5 Years
Change In Property Value
£10,323
↗ 10%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,404 | £4,470 | £4,582 | £4,696 | £4,837 | £22,989 |
| Total Expenses | £6,408 | £6,461 | £6,515 | £6,570 | £6,627 | £32,580 |
| Profit Before Tax | £-2,004 | £-1,990 | £-1,933 | £-1,874 | £-1,789 | £-9,590 |
| Profit After Tax | £-2,004 | £-1,990 | £-1,933 | £-1,874 | £-1,789 | £-9,590 |
| Change In Property Value | £1 | £1 | £2,000 | £3,570 | £4,751 | £10,323 |
| Net Return | £-2,003 | £-1,989 | £67 | £1,696 | £2,961 | £733 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 10% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change