Flat TW12 1 bed 1 bath

Station Road, Hampton TW12

London, England · TW12

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-16,280

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

13%

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	£8,580	£8,709	£8,926	£9,150	£9,424	£44,789
Total Expenses	£12,134	£12,168	£12,211	£12,254	£12,302	£61,069
Profit Before Tax	£-3,554	£-3,460	£-3,284	£-3,105	£-2,878	£-16,280
Profit After Tax	£-3,554	£-3,460	£-3,284	£-3,105	£-2,878	£-16,280
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£-3,551	£-3,457	£1,916	£6,178	£9,474	£10,559
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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