Flat TW12 1 bed 1 bath

Nursery Gardens, Hampton TW12

London, England · TW12

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-12,229

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£34,760

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,412	£8,538	£8,666	£8,883	£9,105	£43,604
Total Expenses	£11,046	£11,108	£11,162	£11,226	£11,291	£55,833
Profit Before Tax	£-2,634	£-2,570	£-2,496	£-2,343	£-2,186	£-12,229
Profit After Tax	£-2,634	£-2,570	£-2,496	£-2,343	£-2,186	£-12,229
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£-2,631	£2,530	£6,608	£9,771	£6,254	£22,532
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	8%	13%	8%	29%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change