Flat
TW12
2 beds
1 bath
High Street, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£23,279
↗ 19%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
51%
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 | £24,852 | £25,225 | £25,855 | £26,502 | £27,297 | £129,731 |
| Total Expenses | £19,990 | £20,079 | £20,190 | £20,303 | £20,430 | £100,992 |
| Profit Before Tax | £4,862 | £5,146 | £5,666 | £6,199 | £6,867 | £28,739 |
| Profit After Tax | £3,938 | £4,168 | £4,589 | £5,021 | £5,562 | £23,279 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £3,942 | £4,172 | £12,289 | £18,766 | £23,852 | £63,022 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change