Terraced TW12 1 bed 1 bath

Hyacinth Close, Hampton TW12

London, England · TW12

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-492

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,126	£11,405	£11,690	£55,983
Total Expenses	£11,233	£11,261	£11,288	£11,326	£11,365	£56,473
Profit Before Tax	£-433	£-299	£-161	£78	£324	£-490
Profit After Tax	£-433	£-299	£-161	£78	£323	£-492
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£-430	£5,701	£10,549	£14,331	£10,251	£40,402
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

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