Flat
TW13
2 beds
2 baths
Redford Close, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£13,887
↗ 16%After 5 Years
Change In Property Value
£28,904
↗ 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 | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £15,267 | £15,349 | £15,445 | £15,544 | £15,652 | £77,256 |
| Profit Before Tax | £2,817 | £3,007 | £3,369 | £3,741 | £4,212 | £17,145 |
| Profit After Tax | £2,281 | £2,435 | £2,729 | £3,030 | £3,411 | £13,887 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,284 | £2,438 | £8,329 | £13,026 | £16,713 | £42,791 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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