Flat
TW14
1 bed
1 bath
Staines Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£71,485First YearProfit From Rental Income
£2,925
↗ 4%After 5 Years
Change In Property Value
£24,254
↗ 10%After 5 Years
Return On Investment
38%
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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £12,613 | £12,678 | £12,754 | £12,831 | £12,915 | £63,792 |
| Profit Before Tax | £299 | £427 | £679 | £938 | £1,267 | £3,611 |
| Profit After Tax | £242 | £346 | £550 | £760 | £1,026 | £2,925 |
| Change In Property Value | £2 | £2 | £4,699 | £8,388 | £11,162 | £24,254 |
| Net Return | £245 | £349 | £5,249 | £9,147 | £12,188 | £27,178 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change