Terraced
TW13
3 beds
1 bath
Devonshire Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£15,339
↗ 10%After 5 Years
Change In Property Value
£48,517
↗ 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 | £24,432 | £24,798 | £25,418 | £26,054 | £26,836 | £127,538 |
| Total Expenses | £21,590 | £21,639 | £21,711 | £21,786 | £21,875 | £108,601 |
| Profit Before Tax | £2,842 | £3,160 | £3,707 | £4,268 | £4,961 | £18,937 |
| Profit After Tax | £2,302 | £2,560 | £3,003 | £3,457 | £4,018 | £15,339 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £2,306 | £2,564 | £12,403 | £20,236 | £26,347 | £63,857 |
| 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