Flat
TW12
1 bed
1 bath
Kingsway Business Park, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£82,300First YearProfit From Rental Income
£-22,058
↘ -27%After 5 Years
Change In Property Value
£27,665
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,844 | £8,977 | £9,201 | £9,431 | £9,714 | £46,167 |
| Total Expenses | £13,517 | £13,577 | £13,642 | £13,709 | £13,780 | £68,224 |
| Profit Before Tax | £-4,673 | £-4,600 | £-4,441 | £-4,278 | £-4,066 | £-22,058 |
| Profit After Tax | £-4,673 | £-4,600 | £-4,441 | £-4,278 | £-4,066 | £-22,058 |
| Change In Property Value | £3 | £3 | £5,360 | £9,568 | £12,732 | £27,665 |
| Net Return | £-4,671 | £-4,597 | £919 | £5,290 | £8,666 | £5,608 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 11% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change