Flat
TW14
2 beds
2 baths
Field Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£26,466
↗ 17%After 5 Years
Change In Property Value
£49,028
↗ 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 | £29,232 | £29,670 | £30,412 | £31,173 | £32,108 | £152,595 |
| Total Expenses | £23,767 | £23,857 | £23,974 | £24,094 | £24,230 | £119,921 |
| Profit Before Tax | £5,465 | £5,814 | £6,438 | £7,079 | £7,878 | £32,674 |
| Profit After Tax | £4,427 | £4,709 | £5,215 | £5,734 | £6,381 | £26,466 |
| Change In Property Value | £5 | £5 | £9,499 | £16,956 | £22,564 | £49,028 |
| Net Return | £4,432 | £4,714 | £14,714 | £22,690 | £28,945 | £75,494 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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