Flat
TW12
1 bed
1 bath
Archer Mews, Hampton Hill TW12
London, England · TW12
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-18,711
↘ -18%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
15%
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 | £10,896 | £11,059 | £11,336 | £11,619 | £11,968 | £56,879 |
| Total Expenses | £15,032 | £15,068 | £15,114 | £15,161 | £15,214 | £75,590 |
| Profit Before Tax | £-4,136 | £-4,009 | £-3,778 | £-3,542 | £-3,246 | £-18,711 |
| Profit After Tax | £-4,136 | £-4,009 | £-3,778 | £-3,542 | £-3,246 | £-18,711 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-4,133 | £-4,006 | £2,822 | £8,239 | £12,431 | £15,354 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change