Terraced TW14 3 beds 3 baths

Field Road, Feltham TW14

London, England · TW14

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£11,081

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£61,932

↗ 10%After 5 Years

Return On Investment

37%

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	£28,800	£29,232	£29,963	£30,712	£31,633	£150,340
Total Expenses	£27,183	£27,238	£27,322	£27,407	£27,510	£136,660
Profit Before Tax	£1,617	£1,994	£2,641	£3,304	£4,123	£13,680
Profit After Tax	£1,310	£1,615	£2,139	£2,677	£3,340	£11,081
Change In Property Value	£6	£6	£11,999	£21,419	£28,502	£61,932
Net Return	£1,316	£1,621	£14,139	£24,095	£31,842	£73,013
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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