Flat
TW13
1 bed
1 bath
Redford Close, Feltham, Middlesex TW13
London, England · TW13
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£7,252
↗ 13%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change