Flat TW13 2 beds 2 baths

Highfield Road, Feltham TW13

London, England · TW13

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£4,653

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£27,867

↗ 10%After 5 Years

Return On Investment

39%

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	£14,844	£15,067	£15,443	£15,829	£16,304	£77,488
Total Expenses	£14,195	£14,263	£14,344	£14,426	£14,516	£71,743
Profit Before Tax	£649	£804	£1,100	£1,403	£1,788	£5,744
Profit After Tax	£526	£651	£891	£1,137	£1,448	£4,653
Change In Property Value	£3	£3	£5,399	£9,637	£12,825	£27,867
Net Return	£529	£654	£6,290	£10,774	£14,273	£32,519
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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