Terraced
TW12
2 beds
2 baths
Hanworth Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£476
↗ 0%After 5 Years
Change In Property Value
£64,068
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,920 | £17,174 | £17,431 | £17,867 | £18,314 | £87,706 |
| Total Expenses | £17,314 | £17,352 | £17,388 | £17,442 | £17,498 | £86,994 |
| Profit Before Tax | £-394 | £-178 | £43 | £425 | £816 | £712 |
| Profit After Tax | £-394 | £-178 | £43 | £344 | £661 | £476 |
| Change In Property Value | £5 | £9,400 | £16,779 | £22,328 | £15,555 | £64,068 |
| Net Return | £-390 | £9,222 | £16,822 | £22,673 | £16,217 | £64,544 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change