Terraced
TW13
4 beds
1 bath
Castle Way, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£6,957
↗ 4%After 5 Years
Change In Property Value
£51,614
↗ 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 | £23,496 | £23,848 | £24,445 | £25,056 | £25,807 | £122,652 |
| Total Expenses | £22,687 | £22,734 | £22,804 | £22,876 | £22,962 | £114,064 |
| Profit Before Tax | £809 | £1,115 | £1,640 | £2,179 | £2,845 | £8,589 |
| Profit After Tax | £655 | £903 | £1,329 | £1,765 | £2,305 | £6,957 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £660 | £908 | £11,329 | £19,616 | £26,058 | £58,571 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change