Flat
TW12
1 bed
1 bath
Chelsea Close, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-18,908
↘ -32%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,432 | £6,528 | £6,692 | £6,859 | £7,065 | £33,576 |
| Total Expenses | £10,380 | £10,435 | £10,495 | £10,555 | £10,619 | £52,484 |
| Profit Before Tax | £-3,948 | £-3,907 | £-3,803 | £-3,696 | £-3,554 | £-18,908 |
| Profit After Tax | £-3,948 | £-3,907 | £-3,803 | £-3,696 | £-3,554 | £-18,908 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £-3,946 | £-3,905 | £97 | £3,265 | £5,710 | £1,221 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 10% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change