Terraced
TW12
3 beds
2 baths
High Street, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-22,934
↘ -10%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
21%
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 | £25,020 | £25,395 | £26,030 | £26,681 | £27,481 | £130,608 |
| Total Expenses | £30,576 | £30,625 | £30,699 | £30,775 | £30,866 | £153,542 |
| Profit Before Tax | £-5,556 | £-5,230 | £-4,669 | £-4,094 | £-3,385 | £-22,934 |
| Profit After Tax | £-5,556 | £-5,230 | £-4,669 | £-4,094 | £-3,385 | £-22,934 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £-5,549 | £-5,223 | £9,231 | £20,718 | £29,633 | £48,809 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change