Flat
TW13
2 beds
2 baths
Highfield Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£-8,033
↘ -9%After 5 Years
Change In Property Value
£29,931
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,756 | £12,947 | £13,271 | £13,603 | £14,011 | £66,588 |
| Total Expenses | £14,779 | £14,845 | £14,920 | £14,997 | £15,080 | £74,621 |
| Profit Before Tax | £-2,023 | £-1,897 | £-1,649 | £-1,394 | £-1,069 | £-8,033 |
| Profit After Tax | £-2,023 | £-1,897 | £-1,649 | £-1,394 | £-1,069 | £-8,033 |
| Change In Property Value | £3 | £3 | £5,799 | £10,351 | £13,775 | £29,931 |
| Net Return | £-2,020 | £-1,894 | £4,150 | £8,957 | £12,705 | £21,898 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change