Flat
TW12
1 bed
1 bath
Station Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£18,048
↗ 23%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
56%
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 | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £12,954 | £13,002 | £13,065 | £13,130 | £13,204 | £65,354 |
| Profit Before Tax | £3,834 | £4,038 | £4,401 | £4,773 | £5,236 | £22,282 |
| Profit After Tax | £3,105 | £3,271 | £3,565 | £3,866 | £4,241 | £18,048 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £3,108 | £3,274 | £8,765 | £13,148 | £16,593 | £44,888 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 17% | 21% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change