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

£17,960

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

50%

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	£21,312	£21,632	£22,172	£22,727	£23,409	£111,252
Total Expenses	£17,616	£17,703	£17,808	£17,916	£18,035	£89,079
Profit Before Tax	£3,696	£3,929	£4,364	£4,810	£5,373	£22,172
Profit After Tax	£2,994	£3,182	£3,535	£3,896	£4,352	£17,960
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£2,997	£3,186	£10,135	£15,678	£20,030	£52,025
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change