Flat
TW12
2 beds
1 bath
Langridge Mews, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-12,706
↘ -12%After 5 Years
Change In Property Value
£44,984
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,896 | £11,059 | £11,225 | £11,506 | £11,794 | £56,480 |
| Total Expenses | £13,707 | £13,774 | £13,831 | £13,901 | £13,973 | £69,186 |
| Profit Before Tax | £-2,811 | £-2,714 | £-2,606 | £-2,395 | £-2,179 | £-12,706 |
| Profit After Tax | £-2,811 | £-2,714 | £-2,606 | £-2,395 | £-2,179 | £-12,706 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £-2,808 | £3,886 | £9,175 | £13,282 | £8,743 | £32,278 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change