Flat
TW14
2 beds
1 bath
Wooldridge Close, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-9,582
↘ -47%After 5 Years
Change In Property Value
£6,710
↗ 10%After 5 Years
Return On Investment
-14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,928 | £2,972 | £3,046 | £3,122 | £3,216 | £15,285 |
| Total Expenses | £4,872 | £4,922 | £4,972 | £5,024 | £5,076 | £24,866 |
| Profit Before Tax | £-1,944 | £-1,950 | £-1,926 | £-1,902 | £-1,860 | £-9,582 |
| Profit After Tax | £-1,944 | £-1,950 | £-1,926 | £-1,902 | £-1,860 | £-9,582 |
| Change In Property Value | £1 | £1 | £1,300 | £2,321 | £3,088 | £6,710 |
| Net Return | £-1,943 | £-1,949 | £-626 | £419 | £1,228 | £-2,872 |
| Return From Rental Income (%) | -9% | -10% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -9% | -10% | -3% | 2% | 6% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change