Flat TW12 2 beds 1 bath

Langridge Mews, Hampton TW12

London, England · TW12

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£-24,716

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£10,896	£11,059	£11,336	£11,619	£11,968	£56,879
Total Expenses	£16,182	£16,245	£16,315	£16,388	£16,465	£81,595
Profit Before Tax	£-5,286	£-5,185	£-4,979	£-4,768	£-4,497	£-24,716
Profit After Tax	£-5,286	£-5,185	£-4,979	£-4,768	£-4,497	£-24,716
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£-5,283	£-5,182	£1,621	£7,013	£11,180	£9,349
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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