Flat TW12 2 beds 1 bath

Windmill Road, Hampton Hill TW12

London, England · TW12

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-31,042

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£22,413	£22,482	£22,565	£22,650	£22,742	£112,852
Profit Before Tax	£-6,741	£-6,575	£-6,260	£-5,937	£-5,529	£-31,042
Profit After Tax	£-6,741	£-6,575	£-6,260	£-5,937	£-5,529	£-31,042
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£-6,736	£-6,571	£3,240	£11,021	£17,037	£17,991
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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