Flat TW12 1 bed 1 bath

Kingsway Business Park, Oldfield Road, Hampton TW12

London, England · TW12

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£2,678

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£23,737

↗ 10%After 5 Years

Return On Investment

38%

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	£12,636	£12,826	£13,146	£13,475	£13,879	£65,962
Total Expenses	£12,387	£12,452	£12,527	£12,604	£12,687	£62,656
Profit Before Tax	£249	£374	£619	£871	£1,192	£3,306
Profit After Tax	£202	£303	£502	£706	£966	£2,678
Change In Property Value	£2	£2	£4,599	£8,209	£10,924	£23,737
Net Return	£204	£305	£5,101	£8,915	£11,890	£26,415
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	13%	17%	38%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change