Flat TW12 1 bed 1 bath

Kingsway Business Park, Hampton TW12

London, England · TW12

Initial Investment

First Year

£82,300First Year

Profit From Rental Income

After 5 Years

£-12,305

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£36,532

↗ 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	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£11,507	£11,571	£11,625	£11,690	£11,756	£58,148
Profit Before Tax	£-2,663	£-2,594	£-2,514	£-2,351	£-2,183	£-12,305
Profit After Tax	£-2,663	£-2,594	£-2,514	£-2,351	£-2,183	£-12,305
Change In Property Value	£3	£5,360	£9,568	£12,732	£8,870	£36,532
Net Return	£-2,661	£2,766	£7,054	£10,381	£6,687	£24,228
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	9%	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