Flat TW12 2 beds 1 bath

Wolsey Road, Hampton TW12

London, England · TW12

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£62,276

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 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	£50,256	£51,010	£52,285	£53,592	£55,200	£262,343
Total Expenses	£36,782	£36,903	£37,074	£37,248	£37,452	£185,459
Profit Before Tax	£13,474	£14,107	£15,211	£16,344	£17,748	£76,884
Profit After Tax	£10,914	£11,426	£12,321	£13,239	£14,376	£62,276
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£10,922	£11,434	£27,322	£40,014	£50,007	£139,698
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%

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