Flat TW14 2 beds 1 bath

Elmcroft Close, Feltham TW14

London, England · TW14

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£21,095

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 10%After 5 Years

Return On Investment

57%

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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£15,287	£15,363	£15,456	£15,552	£15,658	£77,316
Profit Before Tax	£4,513	£4,734	£5,143	£5,563	£6,090	£26,043
Profit After Tax	£3,655	£3,834	£4,166	£4,506	£4,933	£21,095
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£3,658	£3,837	£9,866	£14,681	£18,473	£50,515
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	17%	21%	57%

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