Flat TW12 1 bed 1 bath

Oldfield Road, Hampton TW12

London, England · TW12

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-21,249

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£8,256	£8,380	£8,589	£8,804	£9,068	£43,097
Total Expenses	£12,744	£12,803	£12,867	£12,932	£13,001	£64,347
Profit Before Tax	£-4,488	£-4,423	£-4,277	£-4,128	£-3,933	£-21,249
Profit After Tax	£-4,488	£-4,423	£-4,277	£-4,128	£-3,933	£-21,249
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-4,486	£-4,420	£723	£4,797	£7,944	£4,558
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	6%	10%	6%

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