Flat
TW12
1 bed
1 bath
Nursery Gardens, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£14,489
↗ 19%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
52%
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 | £16,464 | £16,711 | £17,129 | £17,557 | £18,084 | £85,944 |
| Total Expenses | £13,464 | £13,527 | £13,606 | £13,686 | £13,775 | £68,057 |
| Profit Before Tax | £3,000 | £3,184 | £3,523 | £3,871 | £4,309 | £17,887 |
| Profit After Tax | £2,430 | £2,579 | £2,854 | £3,136 | £3,490 | £14,489 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £2,433 | £2,581 | £7,954 | £12,239 | £15,605 | £40,812 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change