Flat
TW14
2 beds
1 bath
Elmcroft Close, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£16,654
↗ 18%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
51%
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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £16,363 | £16,449 | £16,553 | £16,659 | £16,775 | £82,798 |
| Profit Before Tax | £3,438 | £3,648 | £4,047 | £4,456 | £4,973 | £20,561 |
| Profit After Tax | £2,784 | £2,955 | £3,278 | £3,609 | £4,028 | £16,654 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,787 | £2,958 | £9,278 | £14,319 | £18,280 | £47,623 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change