Flat TW12 2 beds 1 bath

Belgrade Road, Hampton TW12

London, England · TW12

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-22,375

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,072	£9,208	£9,438	£9,674	£9,964	£47,357
Total Expenses	£13,818	£13,877	£13,943	£14,011	£14,083	£69,732
Profit Before Tax	£-4,746	£-4,669	£-4,505	£-4,337	£-4,118	£-22,375
Profit After Tax	£-4,746	£-4,669	£-4,505	£-4,337	£-4,118	£-22,375
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-4,743	£-4,667	£995	£5,481	£8,946	£6,013
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-6%	1%	6%	11%	7%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change