Flat TW14 2 beds 1 bath

Shakespeare Avenue, Feltham TW14

London, England · TW14

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£2,570

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

34%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£19,218	£19,303	£19,403	£19,506	£19,619	£97,050
Profit Before Tax	£-18	£185	£572	£968	£1,469	£3,177
Profit After Tax	£-18	£150	£463	£784	£1,190	£2,570
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-14	£154	£7,963	£14,172	£19,006	£41,281
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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