Flat
TW14
2 beds
1 bath
Staines Road, Feltham, Middlesex TW14
London, England · TW14
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£14,099
↗ 16%After 5 Years
Change In Property Value
£28,904
↗ 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 | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £15,217 | £15,297 | £15,393 | £15,490 | £15,597 | £76,995 |
| Profit Before Tax | £2,867 | £3,058 | £3,421 | £3,794 | £4,266 | £17,406 |
| Profit After Tax | £2,322 | £2,477 | £2,771 | £3,073 | £3,455 | £14,099 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,325 | £2,480 | £8,371 | £13,070 | £16,757 | £43,003 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change