Flat TW14 2 beds 1 bath

Burns Avenue, Feltham TW14

London, England · TW14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-635

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

32%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£14,105	£14,144	£14,197	£14,251	£14,312	£71,009
Profit Before Tax	£-605	£-442	£-152	£145	£516	£-537
Profit After Tax	£-605	£-442	£-152	£145	£418	£-635
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-602	£-439	£5,848	£10,856	£14,670	£30,334
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	0%	6%	12%	16%	32%

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