Flat
TW14
1 bed
1 bath
Wooldridge Close, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£35,200First YearProfit From Rental Income
£-8,928
↘ -25%After 5 Years
Change In Property Value
£11,768
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,136 | £5,213 | £5,343 | £5,477 | £5,641 | £26,811 |
| Total Expenses | £7,037 | £7,090 | £7,146 | £7,203 | £7,263 | £35,739 |
| Profit Before Tax | £-1,901 | £-1,877 | £-1,803 | £-1,727 | £-1,621 | £-8,928 |
| Profit After Tax | £-1,901 | £-1,877 | £-1,803 | £-1,727 | £-1,621 | £-8,928 |
| Change In Property Value | £1 | £1 | £2,280 | £4,070 | £5,416 | £11,768 |
| Net Return | £-1,899 | £-1,876 | £477 | £2,343 | £3,795 | £2,840 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change