Flat
TW12
1 bed
1 bath
Laurel Road, Hampton Hill TW12
London, England · TW12
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-25,583
↘ -23%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £17,042 | £17,105 | £17,177 | £17,251 | £17,331 | £85,907 |
| Profit Before Tax | £-5,486 | £-5,376 | £-5,155 | £-4,928 | £-4,638 | £-25,583 |
| Profit After Tax | £-5,486 | £-5,376 | £-5,155 | £-4,928 | £-4,638 | £-25,583 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-5,482 | £-5,372 | £1,845 | £7,567 | £11,989 | £10,547 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change