Flat TW12 1 bed 1 bath

High Street, Hampton Hill TW12

London, England · TW12

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-12,367

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,072	£9,208	£9,346	£9,580	£9,819	£47,025
Total Expenses	£11,755	£11,819	£11,874	£11,939	£12,006	£59,392
Profit Before Tax	£-2,683	£-2,611	£-2,528	£-2,359	£-2,186	£-12,367
Profit After Tax	£-2,683	£-2,611	£-2,528	£-2,359	£-2,186	£-12,367
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£-2,681	£2,889	£7,290	£10,705	£6,915	£25,119
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	9%	13%	8%	30%

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