Flat
TW13
2 beds
1 bath
Fernside Avenue, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£20,936
↗ 16%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
48%
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 | £24,612 | £24,981 | £25,606 | £26,246 | £27,033 | £128,478 |
| Total Expenses | £20,329 | £20,412 | £20,518 | £20,625 | £20,747 | £102,631 |
| Profit Before Tax | £4,283 | £4,569 | £5,088 | £5,620 | £6,286 | £25,847 |
| Profit After Tax | £3,469 | £3,701 | £4,121 | £4,553 | £5,092 | £20,936 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £3,473 | £3,705 | £12,121 | £18,831 | £24,093 | £62,222 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change