Terraced
TW13
3 beds
1 bath
Foxwood Close, Feltham, Middlesex TW13
London, England · TW13
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£14,626
↗ 10%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
42%
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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £20,694 | £20,740 | £20,810 | £20,882 | £20,968 | £104,095 |
| Profit Before Tax | £2,706 | £3,011 | £3,534 | £4,071 | £4,734 | £18,056 |
| Profit After Tax | £2,192 | £2,439 | £2,863 | £3,298 | £3,835 | £14,626 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £2,197 | £2,443 | £11,863 | £19,363 | £25,213 | £61,079 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change