Flat
TW12
1 bed
1 bath
Kingsway Business Park, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£82,300First YearProfit From Rental Income
£13,059
↗ 16%After 5 Years
Change In Property Value
£27,665
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,304 | £17,564 | £18,003 | £18,453 | £19,006 | £90,329 |
| Total Expenses | £14,663 | £14,742 | £14,835 | £14,931 | £15,035 | £74,207 |
| Profit Before Tax | £2,641 | £2,821 | £3,167 | £3,522 | £3,971 | £16,122 |
| Profit After Tax | £2,139 | £2,285 | £2,565 | £2,853 | £3,216 | £13,059 |
| Change In Property Value | £3 | £3 | £5,360 | £9,568 | £12,732 | £27,665 |
| Net Return | £2,142 | £2,288 | £7,926 | £12,420 | £15,948 | £40,724 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change