Flat
TW12
2 beds
2 baths
Thames Close, Hampton, Middlesex TW12
London, England · TW12
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-42,918
↘ -17%After 5 Years
Change In Property Value
£77,421
↗ 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 | £24,756 | £25,127 | £25,756 | £26,399 | £27,191 | £129,230 |
| Total Expenses | £34,232 | £34,315 | £34,421 | £34,529 | £34,651 | £172,147 |
| Profit Before Tax | £-9,476 | £-9,188 | £-8,665 | £-8,130 | £-7,459 | £-42,918 |
| Profit After Tax | £-9,476 | £-9,188 | £-8,665 | £-8,130 | £-7,459 | £-42,918 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-9,468 | £-9,180 | £6,335 | £18,646 | £28,171 | £34,504 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 7% | 11% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change