Flat TW12 1 bed 1 bath

Chelsea Close, Hampton Hill TW12

London, England · TW12

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-20,180

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 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	£7,428	£7,539	£7,728	£7,921	£8,159	£38,775
Total Expenses	£11,670	£11,727	£11,789	£11,852	£11,918	£58,955
Profit Before Tax	£-4,242	£-4,187	£-4,061	£-3,931	£-3,759	£-20,180
Profit After Tax	£-4,242	£-4,187	£-4,061	£-3,931	£-3,759	£-20,180
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£-4,239	£-4,185	£439	£4,102	£6,930	£3,046
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	-6%	-6%	1%	6%	10%	4%

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