Flat
TW13
2 beds
1 bath
Redford Close, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£12,868
↗ 16%After 5 Years
Change In Property Value
£27,872
↗ 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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £14,844 | £14,925 | £15,020 | £15,118 | £15,225 | £75,132 |
| Profit Before Tax | £2,592 | £2,773 | £3,120 | £3,475 | £3,926 | £15,886 |
| Profit After Tax | £2,100 | £2,246 | £2,527 | £2,815 | £3,180 | £12,868 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,102 | £2,249 | £7,927 | £12,454 | £16,007 | £40,739 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 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