Flat
TW13
2 beds
2 baths
1 High Street, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£20,202
↗ 17%After 5 Years
Change In Property Value
£38,711
↗ 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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £20,065 | £20,165 | £20,285 | £20,409 | £20,546 | £101,470 |
| Profit Before Tax | £4,151 | £4,415 | £4,908 | £5,414 | £6,053 | £24,941 |
| Profit After Tax | £3,363 | £3,576 | £3,976 | £4,386 | £4,903 | £20,202 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,366 | £3,580 | £11,476 | £17,773 | £22,718 | £58,913 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 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