Flat TW13 2 beds 1 bath

Redford Close, Feltham, Middlesex TW13

London, England · TW13

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-1,465

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£26,323

↗ 10%After 5 Years

Return On Investment

32%

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	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£11,927	£11,960	£12,003	£12,047	£12,098	£60,035
Profit Before Tax	£-707	£-571	£-330	£-82	£226	£-1,465
Profit After Tax	£-707	£-571	£-330	£-82	£226	£-1,465
Change In Property Value	£3	£3	£5,100	£9,104	£12,114	£26,323
Net Return	£-705	£-569	£4,770	£9,021	£12,340	£24,858
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	12%	16%	32%

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