Terraced
TW14
2 beds
1 bath
Kilross Road, Feltham, Middlesex TW14
London, England · TW14
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£12,192
↗ 10%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
42%
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 | £20,016 | £20,316 | £20,824 | £21,345 | £21,985 | £104,486 |
| Total Expenses | £17,776 | £17,818 | £17,880 | £17,943 | £18,017 | £89,434 |
| Profit Before Tax | £2,240 | £2,498 | £2,945 | £3,402 | £3,968 | £15,052 |
| Profit After Tax | £1,814 | £2,024 | £2,385 | £2,756 | £3,214 | £12,192 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £1,818 | £2,027 | £10,085 | £16,501 | £21,504 | £51,935 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change