Flat TW14 2 beds 1 bath

Burns Avenue, Feltham TW14

London, England · TW14

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£22,751

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

56%

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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£15,154	£15,203	£15,273	£15,343	£15,426	£76,399
Profit Before Tax	£4,862	£5,113	£5,552	£6,001	£6,559	£28,087
Profit After Tax	£3,938	£4,141	£4,497	£4,861	£5,313	£22,751
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£3,941	£4,144	£10,697	£15,928	£20,040	£54,752
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	21%	56%

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