Flat TW13 4 beds 2 baths

Fernside Avenue, Feltham TW13

London, England · TW13

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£27,564

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 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	£30,156	£30,608	£31,374	£32,158	£33,123	£157,418
Total Expenses	£24,456	£24,548	£24,667	£24,789	£24,928	£123,389
Profit Before Tax	£5,700	£6,061	£6,706	£7,369	£8,194	£34,030
Profit After Tax	£4,617	£4,909	£5,432	£5,968	£6,637	£27,564
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£4,622	£4,914	£15,232	£23,462	£29,916	£78,146
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