Flat
TW12
1 bed
1 bath
Milton Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£3,657
↗ 5%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
39%
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 | £13,740 | £13,946 | £14,295 | £14,652 | £15,092 | £71,725 |
| Total Expenses | £13,293 | £13,359 | £13,437 | £13,517 | £13,603 | £67,209 |
| Profit Before Tax | £447 | £587 | £858 | £1,135 | £1,488 | £4,515 |
| Profit After Tax | £362 | £475 | £695 | £920 | £1,206 | £3,657 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £365 | £478 | £5,695 | £9,845 | £13,082 | £29,464 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change