Flat TW13 2 beds 1 bath

Wilton Parade, Feltham TW13

London, England · TW13

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£7,252

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£19,097

↗ 10%After 5 Years

Return On Investment

47%

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	£11,940	£12,119	£12,422	£12,733	£13,115	£62,328
Total Expenses	£10,534	£10,598	£10,671	£10,746	£10,827	£53,375
Profit Before Tax	£1,406	£1,521	£1,751	£1,987	£2,288	£8,953
Profit After Tax	£1,139	£1,232	£1,418	£1,609	£1,853	£7,252
Change In Property Value	£2	£2	£3,700	£6,605	£8,789	£19,097
Net Return	£1,141	£1,234	£5,118	£8,214	£10,642	£26,349
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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