Detached
TW13
3 beds
2 baths
Sunbury Road, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£14,583
↗ 9%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
40%
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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £22,888 | £22,937 | £23,013 | £23,090 | £23,182 | £115,110 |
| Profit Before Tax | £2,613 | £2,945 | £3,517 | £4,103 | £4,826 | £18,004 |
| Profit After Tax | £2,116 | £2,386 | £2,849 | £3,323 | £3,909 | £14,583 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £2,121 | £2,391 | £12,849 | £21,174 | £27,663 | £66,197 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change