Flat
TW13
2 beds
2 baths
Manor Lane, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-12,001
↘ -11%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
21%
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 | £14,736 | £14,957 | £15,331 | £15,714 | £16,186 | £76,924 |
| Total Expenses | £17,595 | £17,682 | £17,780 | £17,881 | £17,988 | £88,925 |
| Profit Before Tax | £-2,859 | £-2,725 | £-2,449 | £-2,166 | £-1,802 | £-12,001 |
| Profit After Tax | £-2,859 | £-2,725 | £-2,449 | £-2,166 | £-1,802 | £-12,001 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-2,855 | £-2,722 | £4,251 | £9,793 | £14,113 | £22,580 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change