Flat
TW14
2 beds
1 bath
Staines Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£91,732First YearProfit From Rental Income
£-6,601
↘ -7%After 5 Years
Change In Property Value
£30,447
↗ 10%After 5 Years
Return On Investment
26%
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 | £13,272 | £13,471 | £13,808 | £14,153 | £14,578 | £69,282 |
| Total Expenses | £15,029 | £15,095 | £15,172 | £15,250 | £15,335 | £75,882 |
| Profit Before Tax | £-1,757 | £-1,624 | £-1,364 | £-1,097 | £-758 | £-6,601 |
| Profit After Tax | £-1,757 | £-1,624 | £-1,364 | £-1,097 | £-758 | £-6,601 |
| Change In Property Value | £3 | £3 | £5,899 | £10,530 | £14,012 | £30,447 |
| Net Return | £-1,754 | £-1,621 | £4,535 | £9,433 | £13,255 | £23,847 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change