Flat
TW14
2 beds
1 bath
Ambleside Drive, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£16,550
↗ 15%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
48%
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 | £20,928 | £21,242 | £21,773 | £22,317 | £22,987 | £109,247 |
| Total Expenses | £17,582 | £17,660 | £17,756 | £17,854 | £17,964 | £88,815 |
| Profit Before Tax | £3,346 | £3,582 | £4,017 | £4,463 | £5,023 | £20,432 |
| Profit After Tax | £2,710 | £2,902 | £3,254 | £3,615 | £4,069 | £16,550 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £2,713 | £2,905 | £10,054 | £15,753 | £20,221 | £51,647 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change