Flat TW13 2 beds 2 baths

Hounslow Road, Feltham TW13

London, England · TW13

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£19,822

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

48%

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	£23,688	£24,043	£24,644	£25,261	£26,018	£123,655
Total Expenses	£19,644	£19,725	£19,828	£19,934	£20,052	£99,183
Profit Before Tax	£4,044	£4,318	£4,816	£5,327	£5,966	£24,471
Profit After Tax	£3,276	£3,498	£3,901	£4,315	£4,833	£19,822
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£3,280	£3,502	£11,601	£18,059	£23,123	£59,565
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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