Semi Detached
TW14
2 beds
1 bath
Loxwood Close, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£9,114
↗ 8%After 5 Years
Change In Property Value
£39,227
↗ 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 | £18,996 | £19,281 | £19,763 | £20,257 | £20,865 | £99,162 |
| Total Expenses | £17,476 | £17,516 | £17,575 | £17,635 | £17,707 | £87,909 |
| Profit Before Tax | £1,520 | £1,765 | £2,188 | £2,622 | £3,158 | £11,252 |
| Profit After Tax | £1,231 | £1,430 | £1,772 | £2,124 | £2,558 | £9,114 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £1,235 | £1,433 | £9,372 | £15,690 | £20,611 | £48,341 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| 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