Flat
KT1
1 bed
1 bath
Mulberry Court, Hampton Wick KT1
South East, England · KT1
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£-14,095
↘ -7%After 5 Years
Change In Property Value
£89,400
↗ 14%After 5 Years
Return On Investment
36%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £29,578 | £29,662 | £29,771 | £29,882 | £30,007 | £148,900 |
| Profit Before Tax | £-3,754 | £-3,451 | £-2,904 | £-2,344 | £-1,643 | £-14,095 |
| Profit After Tax | £-3,754 | £-3,451 | £-2,904 | £-2,344 | £-1,643 | £-14,095 |
| Change In Property Value | £6,300 | £6,363 | £19,280 | £26,478 | £30,979 | £89,400 |
| Net Return | £2,546 | £2,912 | £16,376 | £24,134 | £29,336 | £75,304 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change