Flat
TW14
1 bed
1 bath
Staines Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£71,485First YearProfit From Rental Income
£11,438
↗ 16%After 5 Years
Change In Property Value
£24,254
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,168 | £15,396 | £15,780 | £16,175 | £16,660 | £79,179 |
| Total Expenses | £12,855 | £12,925 | £13,006 | £13,090 | £13,182 | £65,058 |
| Profit Before Tax | £2,313 | £2,471 | £2,774 | £3,085 | £3,479 | £14,121 |
| Profit After Tax | £1,873 | £2,001 | £2,247 | £2,499 | £2,818 | £11,438 |
| Change In Property Value | £2 | £2 | £4,699 | £8,388 | £11,162 | £24,254 |
| Net Return | £1,876 | £2,004 | £6,946 | £10,887 | £13,979 | £35,691 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change