Flat
TW13
2 beds
1 bath
Sandalwood Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£29,510
↗ 51%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
85%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £11,338 | £11,411 | £11,500 | £11,591 | £11,691 | £57,531 |
| Profit Before Tax | £6,662 | £6,859 | £7,227 | £7,604 | £8,080 | £36,432 |
| Profit After Tax | £5,396 | £5,556 | £5,854 | £6,160 | £6,545 | £29,510 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £5,398 | £5,557 | £9,654 | £12,943 | £15,571 | £49,123 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 27% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change