Flat TW13 1 bed 1 bath

Tilley Road, Feltham TW13

London, England · TW13

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£1,226

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

36%

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	£10,992	£11,157	£11,436	£11,722	£12,073	£57,380
Total Expenses	£11,034	£11,097	£11,168	£11,240	£11,318	£55,856
Profit Before Tax	£-42	£60	£268	£482	£756	£1,523
Profit After Tax	£-42	£49	£217	£390	£612	£1,226
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£-40	£51	£4,217	£7,530	£10,113	£21,872
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	17%	36%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change