Flat TW14 2 beds 1 bath

Bethany Waye, Feltham TW14

London, England · TW14

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£15,867

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 10%After 5 Years

Return On Investment

55%

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	£15,816	£16,053	£16,455	£16,866	£17,372	£82,562
Total Expenses	£12,473	£12,524	£12,589	£12,656	£12,731	£62,973
Profit Before Tax	£3,343	£3,530	£3,866	£4,210	£4,641	£19,589
Profit After Tax	£2,708	£2,859	£3,131	£3,410	£3,759	£15,867
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£2,710	£2,861	£8,031	£12,157	£15,398	£41,158
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	21%	55%

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