Flat
TW14
3 beds
2 baths
Denham Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£36,353
↗ 20%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
52%
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 | £34,788 | £35,310 | £36,193 | £37,097 | £38,210 | £181,598 |
| Total Expenses | £27,102 | £27,200 | £27,331 | £27,465 | £27,619 | £136,717 |
| Profit Before Tax | £7,686 | £8,110 | £8,861 | £9,632 | £10,591 | £44,881 |
| Profit After Tax | £6,226 | £6,569 | £7,178 | £7,802 | £8,579 | £36,353 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £6,231 | £6,575 | £18,078 | £27,259 | £34,470 | £92,613 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change