Flat
TW12
1 bed
1 bath
Nursery Gardens, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£-21,508
↘ -28%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,412 | £8,538 | £8,752 | £8,970 | £9,240 | £43,912 |
| Total Expenses | £12,958 | £13,017 | £13,081 | £13,147 | £13,217 | £65,420 |
| Profit Before Tax | £-4,546 | £-4,479 | £-4,330 | £-4,177 | £-3,977 | £-21,508 |
| Profit After Tax | £-4,546 | £-4,479 | £-4,330 | £-4,177 | £-3,977 | £-21,508 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £-4,544 | £-4,476 | £770 | £4,927 | £8,137 | £4,815 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change