Flat TW12 1 bed 1 bath

Station Road, Hampton TW12

London, England · TW12

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£-23,242

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 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	£9,732	£9,878	£10,125	£10,378	£10,689	£50,802
Total Expenses	£14,677	£14,738	£14,806	£14,875	£14,949	£74,044
Profit Before Tax	£-4,945	£-4,860	£-4,681	£-4,497	£-4,259	£-23,242
Profit After Tax	£-4,945	£-4,860	£-4,681	£-4,497	£-4,259	£-23,242
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£-4,942	£-4,857	£1,219	£6,035	£9,756	£7,211
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	7%	11%	8%

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