Flat
TW13
2 beds
1 bath
Wilton Parade, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£438
↗ 1%After 5 Years
Change In Property Value
£19,097
↗ 10%After 5 Years
Return On Investment
35%
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 | £10,164 | £10,316 | £10,574 | £10,839 | £11,164 | £53,057 |
| Total Expenses | £10,356 | £10,418 | £10,486 | £10,557 | £10,632 | £52,448 |
| Profit Before Tax | £-192 | £-101 | £88 | £282 | £532 | £609 |
| Profit After Tax | £-192 | £-101 | £71 | £229 | £431 | £438 |
| Change In Property Value | £2 | £2 | £3,700 | £6,605 | £8,789 | £19,097 |
| Net Return | £-190 | £-99 | £3,771 | £6,833 | £9,220 | £19,535 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change