Terraced
TW13
3 beds
1 bath
Devonshire Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£233,150First YearProfit From Rental Income
£23,889
↗ 10%After 5 Years
Change In Property Value
£72,157
↗ 10%After 5 Years
Return On Investment
41%
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 | £36,348 | £36,893 | £37,816 | £38,761 | £39,924 | £189,741 |
| Total Expenses | £31,868 | £31,934 | £32,037 | £32,142 | £32,269 | £160,249 |
| Profit Before Tax | £4,480 | £4,960 | £5,779 | £6,619 | £7,655 | £29,492 |
| Profit After Tax | £3,629 | £4,017 | £4,681 | £5,361 | £6,200 | £23,889 |
| Change In Property Value | £7 | £7 | £13,980 | £24,955 | £33,208 | £72,157 |
| Net Return | £3,636 | £4,024 | £18,661 | £30,316 | £39,408 | £96,046 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change