Flat
TW14
2 beds
1 bath
Trevithick Close, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£-4,365
↘ -3%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
29%
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 | £20,928 | £21,242 | £21,773 | £22,317 | £22,987 | £109,247 |
| Total Expenses | £22,542 | £22,619 | £22,715 | £22,813 | £22,923 | £113,612 |
| Profit Before Tax | £-1,614 | £-1,377 | £-942 | £-496 | £64 | £-4,365 |
| Profit After Tax | £-1,614 | £-1,377 | £-942 | £-496 | £64 | £-4,365 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £-1,609 | £-1,372 | £8,358 | £16,105 | £22,155 | £43,636 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change