Flat
TW12
1 bed
1 bath
Wellington Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-23,444
↘ -25%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £14,893 | £14,953 | £15,021 | £15,091 | £15,165 | £75,124 |
| Profit Before Tax | £-4,993 | £-4,905 | £-4,722 | £-4,534 | £-4,291 | £-23,444 |
| Profit After Tax | £-4,993 | £-4,905 | £-4,722 | £-4,534 | £-4,291 | £-23,444 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-4,990 | £-4,902 | £1,278 | £6,176 | £9,961 | £7,524 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change