Flat
TW13
3 beds
1 bath
Sycamore Close, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£-6,564
↘ -4%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
27%
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 | £20,460 | £20,767 | £21,286 | £21,818 | £22,473 | £106,804 |
| Total Expenses | £22,495 | £22,572 | £22,666 | £22,764 | £22,872 | £113,368 |
| Profit Before Tax | £-2,035 | £-1,805 | £-1,380 | £-945 | £-399 | £-6,564 |
| Profit After Tax | £-2,035 | £-1,805 | £-1,380 | £-945 | £-399 | £-6,564 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £-2,030 | £-1,800 | £7,920 | £15,656 | £21,692 | £41,437 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change