Detached TW14 5 beds 3 baths

Hounslow Road, Feltham TW14

London, England · TW14

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£19,864

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 10%After 5 Years

Return On Investment

36%

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	£48,000	£48,720	£49,938	£51,186	£52,722	£250,566
Total Expenses	£44,975	£45,059	£45,191	£45,327	£45,491	£226,042
Profit Before Tax	£3,025	£3,661	£4,747	£5,860	£7,231	£24,524
Profit After Tax	£2,450	£2,966	£3,845	£4,746	£5,857	£19,864
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£2,460	£2,976	£23,845	£40,447	£53,365	£123,093
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	36%

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