Flat
TW14
3 beds
2 baths
Field Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£189,732First YearProfit From Rental Income
£33,778
↗ 18%After 5 Years
Change In Property Value
£59,351
↗ 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 | £35,376 | £35,907 | £36,804 | £37,724 | £38,856 | £184,668 |
| Total Expenses | £28,349 | £28,448 | £28,581 | £28,716 | £28,872 | £142,966 |
| Profit Before Tax | £7,027 | £7,459 | £8,224 | £9,008 | £9,984 | £41,702 |
| Profit After Tax | £5,692 | £6,042 | £6,661 | £7,296 | £8,087 | £33,778 |
| Change In Property Value | £6 | £6 | £11,499 | £20,526 | £27,314 | £59,351 |
| Net Return | £5,698 | £6,047 | £18,160 | £27,823 | £35,401 | £93,130 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change