Flat
TW12
1 bed
1 bath
Chelsea Close, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-11,813
↘ -20%After 5 Years
Change In Property Value
£26,581
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,432 | £6,528 | £6,626 | £6,792 | £6,962 | £33,341 |
| Total Expenses | £8,917 | £8,977 | £9,028 | £9,086 | £9,146 | £45,154 |
| Profit Before Tax | £-2,485 | £-2,448 | £-2,401 | £-2,294 | £-2,184 | £-11,813 |
| Profit After Tax | £-2,485 | £-2,448 | £-2,401 | £-2,294 | £-2,184 | £-11,813 |
| Change In Property Value | £2 | £3,900 | £6,962 | £9,264 | £6,454 | £26,581 |
| Net Return | £-2,483 | £1,452 | £4,560 | £6,970 | £4,270 | £14,768 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | 2% | 8% | 12% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change