Flat
TW12
1 bed
1 bath
Kingsway Business Park, Oldfield Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£-20,429
↘ -29%After 5 Years
Change In Property Value
£23,737
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,584 | £7,698 | £7,890 | £8,087 | £8,330 | £39,590 |
| Total Expenses | £11,882 | £11,939 | £12,001 | £12,065 | £12,132 | £60,019 |
| Profit Before Tax | £-4,298 | £-4,241 | £-4,111 | £-3,977 | £-3,802 | £-20,429 |
| Profit After Tax | £-4,298 | £-4,241 | £-4,111 | £-3,977 | £-3,802 | £-20,429 |
| Change In Property Value | £2 | £2 | £4,599 | £8,209 | £10,924 | £23,737 |
| Net Return | £-4,295 | £-4,239 | £488 | £4,232 | £7,123 | £3,308 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change