Flat TW12 1 bed 1 bath

Kingsway Business Park, Oldfield Road, Hampton TW12

London, England · TW12

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-20,844

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

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	£7,920	£8,039	£8,240	£8,446	£8,699	£41,343
Total Expenses	£12,314	£12,372	£12,435	£12,499	£12,567	£62,188
Profit Before Tax	£-4,394	£-4,333	£-4,195	£-4,054	£-3,868	£-20,844
Profit After Tax	£-4,394	£-4,333	£-4,195	£-4,054	£-3,868	£-20,844
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£-4,392	£-4,331	£605	£4,515	£7,534	£3,931
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	-6%	-6%	1%	6%	10%	5%

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