Detached
TW12
2 beds
1 bath
Wolsey Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£16,329
↗ 7%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,744 | £31,205 | £31,673 | £32,465 | £33,277 | £159,364 |
| Total Expenses | £27,706 | £27,764 | £27,821 | £27,911 | £28,003 | £139,205 |
| Profit Before Tax | £3,038 | £3,441 | £3,852 | £4,554 | £5,274 | £20,159 |
| Profit After Tax | £2,461 | £2,787 | £3,120 | £3,689 | £4,272 | £16,329 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £2,469 | £17,787 | £29,895 | £39,319 | £29,094 | £118,564 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change