Terraced
TW14
2 beds
2 baths
Field Road, Feltham TW14
London, England · TW14
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£15,549
↗ 10%After 5 Years
Change In Property Value
£49,028
↗ 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 | £24,696 | £25,066 | £25,693 | £26,335 | £27,125 | £128,916 |
| Total Expenses | £21,813 | £21,862 | £21,935 | £22,010 | £22,100 | £109,721 |
| Profit Before Tax | £2,883 | £3,205 | £3,758 | £4,325 | £5,025 | £19,196 |
| Profit After Tax | £2,335 | £2,596 | £3,044 | £3,503 | £4,071 | £15,549 |
| Change In Property Value | £5 | £5 | £9,499 | £16,956 | £22,564 | £49,028 |
| Net Return | £2,340 | £2,601 | £12,543 | £20,459 | £26,634 | £64,577 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 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