Flat TW13 3 beds 1 bath

Shelson Avenue, Feltham, Middlesex TW13

London, England · TW13

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£-6,791

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£45,421

↗ 10%After 5 Years

Return On Investment

27%

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	£19,356	£19,646	£20,137	£20,641	£21,260	£101,041
Total Expenses	£21,393	£21,468	£21,560	£21,654	£21,758	£107,832
Profit Before Tax	£-2,037	£-1,821	£-1,422	£-1,013	£-498	£-6,791
Profit After Tax	£-2,037	£-1,821	£-1,422	£-1,013	£-498	£-6,791
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£-2,032	£-1,817	£7,378	£14,695	£20,405	£38,629
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change