Flat
TW13
2 beds
2 baths
Manor Lane, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£17,712
↗ 16%After 5 Years
Change In Property Value
£36,027
↗ 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 | £22,536 | £22,874 | £23,446 | £24,032 | £24,753 | £117,641 |
| Total Expenses | £18,930 | £19,029 | £19,147 | £19,268 | £19,400 | £95,774 |
| Profit Before Tax | £3,606 | £3,845 | £4,299 | £4,764 | £5,353 | £21,867 |
| Profit After Tax | £2,921 | £3,114 | £3,482 | £3,859 | £4,336 | £17,712 |
| Change In Property Value | £3 | £3 | £6,980 | £12,460 | £16,580 | £36,027 |
| Net Return | £2,924 | £3,118 | £10,462 | £16,319 | £20,916 | £53,739 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 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