Flat
TW14
2 beds
1 bath
Elmcroft Close, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£18,684
↗ 20%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £15,883 | £15,958 | £16,051 | £16,147 | £16,253 | £80,292 |
| Profit Before Tax | £3,918 | £4,139 | £4,548 | £4,968 | £5,495 | £23,067 |
| Profit After Tax | £3,173 | £3,352 | £3,684 | £4,024 | £4,451 | £18,684 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £3,176 | £3,355 | £9,684 | £14,734 | £18,703 | £49,653 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change