Flat TW13 3 beds 1 bath

Saxon Avenue, Feltham TW13

London, England · TW13

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£24,968

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£46,969

↗ 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	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£22,852	£22,940	£23,054	£23,170	£23,303	£115,318
Profit Before Tax	£5,144	£5,476	£6,073	£6,684	£7,448	£30,825
Profit After Tax	£4,167	£4,436	£4,919	£5,414	£6,032	£24,968
Change In Property Value	£5	£5	£9,100	£16,244	£21,616	£46,969
Net Return	£4,171	£4,440	£14,019	£21,658	£27,648	£71,937
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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