Flat
TW13
3 beds
2 baths
Queens Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£32,710
↗ 18%After 5 Years
Change In Property Value
£57,808
↗ 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 | £34,464 | £34,981 | £35,855 | £36,752 | £37,854 | £179,907 |
| Total Expenses | £27,664 | £27,762 | £27,893 | £28,026 | £28,179 | £139,524 |
| Profit Before Tax | £6,800 | £7,219 | £7,963 | £8,726 | £9,676 | £40,383 |
| Profit After Tax | £5,508 | £5,847 | £6,450 | £7,068 | £7,837 | £32,710 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £5,513 | £5,853 | £17,650 | £27,060 | £34,441 | £90,518 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change