Terraced
TW13
4 beds
2 baths
Hampton Lane, Feltham, Middlesex TW13
London, England · TW13
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£19,245
↗ 10%After 5 Years
Change In Property Value
£59,356
↗ 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 | £29,892 | £30,340 | £31,099 | £31,876 | £32,833 | £156,040 |
| Total Expenses | £26,302 | £26,359 | £26,445 | £26,534 | £26,640 | £132,280 |
| Profit Before Tax | £3,590 | £3,982 | £4,654 | £5,342 | £6,192 | £23,760 |
| Profit After Tax | £2,908 | £3,225 | £3,769 | £4,327 | £5,016 | £19,245 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £2,913 | £3,231 | £15,270 | £24,855 | £32,333 | £78,602 |
| 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