Flat TW13 2 beds 2 baths

High Street, Feltham, Middlesex TW13

London, England · TW13

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-184,691

↘ -166%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

-134%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£58,550	£59,559	£60,527	£61,516	£62,493	£302,645
Profit Before Tax	£-35,954	£-36,624	£-37,019	£-37,420	£-37,674	£-184,691
Profit After Tax	£-35,954	£-36,624	£-37,019	£-37,420	£-37,674	£-184,691
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-35,950	£-36,621	£-30,019	£-24,925	£-21,046	£-148,561
Return From Rental Income (%)	-32%	-33%	-33%	-34%	-34%	-166%
Total Net Return (%)	-32%	-33%	-27%	-22%	-19%	-134%

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