Flat
TW13
2 beds
1 bath
Tilley Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£43,075First YearProfit From Rental Income
£3,483
↗ 8%After 5 Years
Change In Property Value
£14,478
↗ 10%After 5 Years
Return On Investment
42%
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 | £9,060 | £9,196 | £9,426 | £9,661 | £9,951 | £47,294 |
| Total Expenses | £8,470 | £8,530 | £8,596 | £8,663 | £8,735 | £42,995 |
| Profit Before Tax | £590 | £666 | £830 | £998 | £1,216 | £4,300 |
| Profit After Tax | £478 | £539 | £672 | £808 | £985 | £3,483 |
| Change In Property Value | £1 | £1 | £2,805 | £5,007 | £6,663 | £14,478 |
| Net Return | £479 | £541 | £3,477 | £5,815 | £7,648 | £17,960 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change