Terraced
TW14
3 beds
3 baths
Field Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£189,732First YearProfit From Rental Income
£19,253
↗ 10%After 5 Years
Change In Property Value
£59,351
↗ 10%After 5 Years
Return On Investment
41%
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 | £29,892 | £30,340 | £31,099 | £31,876 | £32,833 | £156,040 |
| Total Expenses | £26,300 | £26,357 | £26,443 | £26,532 | £26,638 | £132,271 |
| Profit Before Tax | £3,592 | £3,984 | £4,656 | £5,344 | £6,194 | £23,770 |
| Profit After Tax | £2,909 | £3,227 | £3,771 | £4,329 | £5,017 | £19,253 |
| Change In Property Value | £6 | £6 | £11,499 | £20,526 | £27,314 | £59,351 |
| Net Return | £2,915 | £3,233 | £15,270 | £24,855 | £32,332 | £78,605 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change