Flat TW13 2 beds 1 bath

Guildford Avenue, Feltham, Middlesex TW13

London, England · TW13

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£22,034

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£42,840

↗ 10%After 5 Years

Return On Investment

49%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,536	£25,919	£26,567	£27,231	£28,048	£133,301
Total Expenses	£21,019	£21,103	£21,211	£21,321	£21,445	£106,099
Profit Before Tax	£4,517	£4,816	£5,356	£5,910	£6,603	£27,202
Profit After Tax	£3,659	£3,901	£4,339	£4,787	£5,348	£22,034
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£3,663	£3,905	£12,639	£19,603	£25,064	£64,874
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change