Terraced TW13 2 beds 2 baths

Hounslow Road, Feltham TW13

London, England · TW13

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£4,886

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 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	£18,096	£18,367	£18,827	£19,297	£19,876	£94,464
Total Expenses	£17,584	£17,623	£17,680	£17,738	£17,806	£88,432
Profit Before Tax	£512	£744	£1,147	£1,559	£2,070	£6,032
Profit After Tax	£414	£603	£929	£1,263	£1,677	£4,886
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£418	£607	£8,629	£15,008	£19,967	£44,629
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	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