Flat
TW12
1 bed
1 bath
Laurel Road, Hampton Hill TW12
London, England · TW12
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-12,844
↘ -12%After 5 Years
Change In Property Value
£47,710
↗ 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 | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £14,417 | £14,484 | £14,543 | £14,614 | £14,688 | £72,746 |
| Profit Before Tax | £-2,861 | £-2,755 | £-2,637 | £-2,411 | £-2,180 | £-12,844 |
| Profit After Tax | £-2,861 | £-2,755 | £-2,637 | £-2,411 | £-2,180 | £-12,844 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £-2,857 | £4,245 | £9,858 | £14,216 | £9,404 | £34,866 |
| Return From Rental Income (%) | -3% | -2% | -2% | -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