Flat
TW12
2 beds
1 bath
Upper Sunbury Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-13,059
↘ -11%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,372 | £12,558 | £12,746 | £13,065 | £13,391 | £64,131 |
| Total Expenses | £15,303 | £15,371 | £15,431 | £15,505 | £15,580 | £77,191 |
| Profit Before Tax | £-2,931 | £-2,814 | £-2,685 | £-2,440 | £-2,189 | £-13,059 |
| Profit After Tax | £-2,931 | £-2,814 | £-2,685 | £-2,440 | £-2,189 | £-13,059 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £-2,927 | £4,686 | £10,702 | £15,375 | £10,222 | £38,059 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change