Flat
TW12
2 beds
1 bath
Tudor Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£-27,768
↘ -22%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
11%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £19,188 | £19,254 | £19,330 | £19,408 | £19,493 | £96,674 |
| Profit Before Tax | £-5,988 | £-5,856 | £-5,597 | £-5,332 | £-4,995 | £-27,768 |
| Profit After Tax | £-5,988 | £-5,856 | £-5,597 | £-5,332 | £-4,995 | £-27,768 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £-5,984 | £-5,852 | £2,402 | £8,946 | £14,006 | £13,518 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change