Semi Detached
TW14
3 beds
2 baths
Denham Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£13,974
↗ 8%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
39%
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 | £27,240 | £27,649 | £28,340 | £29,048 | £29,920 | £142,196 |
| Total Expenses | £24,847 | £24,899 | £24,979 | £25,061 | £25,159 | £124,945 |
| Profit Before Tax | £2,393 | £2,749 | £3,361 | £3,987 | £4,761 | £17,252 |
| Profit After Tax | £1,938 | £2,227 | £2,722 | £3,230 | £3,856 | £13,974 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £1,944 | £2,232 | £13,622 | £22,687 | £29,748 | £70,233 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change