Flat
TW12
1 bed
1 bath
Chichester Close, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£48,250First YearProfit From Rental Income
£-22,962
↘ -48%After 5 Years
Change In Property Value
£16,258
↗ 10%After 5 Years
Return On Investment
-14%
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 | £5,196 | £5,274 | £5,406 | £5,541 | £5,707 | £27,124 |
| Total Expenses | £9,857 | £9,936 | £10,016 | £10,097 | £10,180 | £50,086 |
| Profit Before Tax | £-4,661 | £-4,662 | £-4,610 | £-4,556 | £-4,472 | £-22,962 |
| Profit After Tax | £-4,661 | £-4,662 | £-4,610 | £-4,556 | £-4,472 | £-22,962 |
| Change In Property Value | £2 | £2 | £3,150 | £5,623 | £7,482 | £16,258 |
| Net Return | £-4,660 | £-4,661 | £-1,460 | £1,067 | £3,010 | £-6,704 |
| Return From Rental Income (%) | -10% | -10% | -10% | -9% | -9% | -48% |
| Total Net Return (%) | -10% | -10% | -3% | 2% | 6% | -14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change