Flat
TW13
4 beds
2 baths
Danesbury Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£36,791
↗ 20%After 5 Years
Change In Property Value
£56,771
↗ 10%After 5 Years
Return On Investment
52%
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 | £35,112 | £35,639 | £36,530 | £37,443 | £38,566 | £183,289 |
| Total Expenses | £27,330 | £27,429 | £27,561 | £27,696 | £27,851 | £137,869 |
| Profit Before Tax | £7,782 | £8,210 | £8,968 | £9,747 | £10,715 | £45,421 |
| Profit After Tax | £6,303 | £6,650 | £7,264 | £7,895 | £8,679 | £36,791 |
| Change In Property Value | £5 | £5 | £10,999 | £19,634 | £26,127 | £56,771 |
| Net Return | £6,309 | £6,655 | £18,264 | £27,528 | £34,806 | £93,561 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change