Flat
TW13
2 beds
1 bath
High Street, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£12,625
↗ 17%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
51%
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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £13,572 | £13,643 | £13,728 | £13,814 | £13,909 | £68,666 |
| Profit Before Tax | £2,568 | £2,739 | £3,064 | £3,397 | £3,818 | £15,587 |
| Profit After Tax | £2,080 | £2,219 | £2,482 | £2,752 | £3,093 | £12,625 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,083 | £2,221 | £7,482 | £11,677 | £14,970 | £38,433 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change