Semi Detached TW14 3 beds 2 baths

Field Road, Feltham TW14

London, England · TW14

Initial Investment

First Year

£198,150First Year

Profit From Rental Income

After 5 Years

£15,572

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£61,834

↗ 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	£29,940	£30,389	£31,149	£31,928	£32,885	£156,291
Total Expenses	£27,259	£27,316	£27,402	£27,491	£27,598	£137,067
Profit Before Tax	£2,681	£3,073	£3,746	£4,436	£5,288	£19,224
Profit After Tax	£2,171	£2,489	£3,035	£3,593	£4,283	£15,572
Change In Property Value	£6	£6	£11,980	£21,385	£28,457	£61,834
Net Return	£2,177	£2,495	£15,015	£24,978	£32,740	£77,406
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change