Flat TW13 4 beds 1 bath

Castle Way, Feltham TW13

London, England · TW13

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£28,286

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£30,768	£31,230	£32,010	£32,811	£33,795	£160,613
Total Expenses	£24,914	£25,006	£25,127	£25,251	£25,392	£125,692
Profit Before Tax	£5,854	£6,223	£6,883	£7,559	£8,402	£34,921
Profit After Tax	£4,741	£5,041	£5,575	£6,123	£6,806	£28,286
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£4,746	£5,046	£15,575	£23,973	£30,560	£79,900
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	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