Flat TW14 1 bed 1 bath

Wooldridge Close, Feltham TW14

London, England · TW14

Initial Investment

First Year

£35,200First Year

Profit From Rental Income

After 5 Years

£1,216

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£11,768

↗ 10%After 5 Years

Return On Investment

37%

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	£7,356	£7,466	£7,653	£7,844	£8,080	£38,399
Total Expenses	£7,259	£7,316	£7,377	£7,440	£7,506	£36,898
Profit Before Tax	£97	£151	£276	£404	£573	£1,501
Profit After Tax	£79	£122	£223	£327	£464	£1,216
Change In Property Value	£1	£1	£2,280	£4,070	£5,416	£11,768
Net Return	£80	£123	£2,503	£4,397	£5,880	£12,984
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	17%	37%

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