Flat
TW13
1 bed
1 bath
Stourton Avenue, Hanworth, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£51,700First YearProfit From Rental Income
£5,896
↗ 11%After 5 Years
Change In Property Value
£17,446
↗ 10%After 5 Years
Return On Investment
45%
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 | £10,908 | £11,072 | £11,348 | £11,632 | £11,981 | £56,941 |
| Total Expenses | £9,796 | £9,858 | £9,929 | £10,001 | £10,079 | £49,663 |
| Profit Before Tax | £1,112 | £1,213 | £1,420 | £1,631 | £1,902 | £7,278 |
| Profit After Tax | £901 | £983 | £1,150 | £1,321 | £1,541 | £5,896 |
| Change In Property Value | £2 | £2 | £3,380 | £6,033 | £8,029 | £17,446 |
| Net Return | £903 | £985 | £4,530 | £7,355 | £9,570 | £23,341 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change