Flat
TW13
2 beds
2 baths
Redford Close, Feltham TW13
London, England · TW13
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-9,916
↘ -11%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
22%
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 | £12,324 | £12,509 | £12,822 | £13,142 | £13,536 | £64,333 |
| Total Expenses | £14,691 | £14,764 | £14,846 | £14,929 | £15,019 | £74,249 |
| Profit Before Tax | £-2,367 | £-2,255 | £-2,024 | £-1,787 | £-1,482 | £-9,916 |
| Profit After Tax | £-2,367 | £-2,255 | £-2,024 | £-1,787 | £-1,482 | £-9,916 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-2,365 | £-2,252 | £3,576 | £8,209 | £11,820 | £18,988 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change