Flat
TW14
2 beds
1 bath
Hatton Road, Bedfont TW14
London, England · TW14
View property listing
Initial Investment
£132,875First YearProfit From Rental Income
£-5,057
↘ -4%After 5 Years
Change In Property Value
£42,582
↗ 10%After 5 Years
Return On Investment
28%
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 | £18,564 | £18,842 | £19,314 | £19,796 | £20,390 | £96,907 |
| Total Expenses | £20,222 | £20,296 | £20,386 | £20,478 | £20,580 | £101,964 |
| Profit Before Tax | £-1,658 | £-1,454 | £-1,073 | £-682 | £-190 | £-5,057 |
| Profit After Tax | £-1,658 | £-1,454 | £-1,073 | £-682 | £-190 | £-5,057 |
| Change In Property Value | £4 | £4 | £8,250 | £14,727 | £19,597 | £42,582 |
| Net Return | £-1,654 | £-1,450 | £7,177 | £14,045 | £19,407 | £37,525 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change