Flat
TW13
2 beds
2 baths
High Street, Feltham, Middlesex TW13
London, England · TW13
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-63,469
↘ -57%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
-25%
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 | £3,492 | £3,544 | £3,633 | £3,724 | £3,836 | £18,229 |
| Total Expenses | £16,235 | £16,287 | £16,339 | £16,391 | £16,445 | £81,697 |
| Profit Before Tax | £-12,743 | £-12,742 | £-12,706 | £-12,668 | £-12,610 | £-63,469 |
| Profit After Tax | £-12,743 | £-12,742 | £-12,706 | £-12,668 | £-12,610 | £-63,469 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-12,740 | £-12,739 | £-5,705 | £-172 | £4,018 | £-27,339 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -57% |
| Total Net Return (%) | -11% | -11% | -5% | 0% | 4% | -25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change