Flat
TW12
1 bed
1 bath
Hyacinth Close, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£13,570
↗ 15%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
48%
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 | £18,456 | £18,733 | £19,201 | £19,681 | £20,272 | £96,343 |
| Total Expenses | £15,748 | £15,822 | £15,912 | £16,003 | £16,105 | £79,590 |
| Profit Before Tax | £2,708 | £2,911 | £3,290 | £3,678 | £4,166 | £16,753 |
| Profit After Tax | £2,193 | £2,358 | £2,665 | £2,979 | £3,375 | £13,570 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,196 | £2,361 | £8,665 | £13,689 | £17,627 | £44,538 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change