Terraced
TW14
2 beds
2 baths
Field Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£8,333
↗ 5%After 5 Years
Change In Property Value
£49,028
↗ 10%After 5 Years
Return On Investment
37%
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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £21,624 | £21,669 | £21,738 | £21,808 | £21,892 | £108,731 |
| Profit Before Tax | £1,176 | £1,473 | £1,983 | £2,505 | £3,151 | £10,288 |
| Profit After Tax | £953 | £1,193 | £1,606 | £2,029 | £2,552 | £8,333 |
| Change In Property Value | £5 | £5 | £9,499 | £16,956 | £22,564 | £49,028 |
| Net Return | £958 | £1,198 | £11,105 | £18,985 | £25,116 | £57,362 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change