Flat
TW12
2 beds
1 bath
Uxbridge Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-12,685
↘ -12%After 5 Years
Change In Property Value
£44,302
↗ 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 | £10,728 | £10,889 | £11,052 | £11,329 | £11,612 | £55,610 |
| Total Expenses | £13,530 | £13,596 | £13,653 | £13,723 | £13,794 | £68,295 |
| Profit Before Tax | £-2,802 | £-2,707 | £-2,601 | £-2,394 | £-2,182 | £-12,685 |
| Profit After Tax | £-2,802 | £-2,707 | £-2,601 | £-2,394 | £-2,182 | £-12,685 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £-2,798 | £3,793 | £9,002 | £13,046 | £8,575 | £31,617 |
| Return From Rental Income (%) | -3% | -3% | -3% | -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