Flat
TW12
1 bed
1 bath
Station Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-12,505
↘ -14%After 5 Years
Change In Property Value
£40,213
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,732 | £9,878 | £10,026 | £10,277 | £10,534 | £50,447 |
| Total Expenses | £12,465 | £12,529 | £12,585 | £12,652 | £12,720 | £62,952 |
| Profit Before Tax | £-2,733 | £-2,651 | £-2,559 | £-2,375 | £-2,187 | £-12,505 |
| Profit After Tax | £-2,733 | £-2,651 | £-2,559 | £-2,375 | £-2,187 | £-12,505 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £-2,730 | £3,249 | £7,973 | £11,639 | £7,577 | £27,707 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change