Flat
TW12
1 bed
1 bath
Station Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-12,249
↘ -15%After 5 Years
Change In Property Value
£35,442
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,839 | £9,060 | £9,287 | £44,475 |
| Total Expenses | £11,224 | £11,286 | £11,340 | £11,404 | £11,470 | £56,724 |
| Profit Before Tax | £-2,644 | £-2,578 | £-2,501 | £-2,344 | £-2,183 | £-12,249 |
| Profit After Tax | £-2,644 | £-2,578 | £-2,501 | £-2,344 | £-2,183 | £-12,249 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £-2,641 | £2,622 | £6,781 | £10,008 | £6,422 | £23,192 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 9% | 13% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change