Flat
TW12
1 bed
1 bath
Beards Hill, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-18,488
↘ -18%After 5 Years
Change In Property Value
£33,549
↗ 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 | £10,728 | £10,889 | £11,161 | £11,440 | £11,783 | £56,002 |
| Total Expenses | £14,813 | £14,849 | £14,894 | £14,941 | £14,993 | £74,490 |
| Profit Before Tax | £-4,085 | £-3,960 | £-3,733 | £-3,500 | £-3,210 | £-18,488 |
| Profit After Tax | £-4,085 | £-3,960 | £-3,733 | £-3,500 | £-3,210 | £-18,488 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-4,082 | £-3,957 | £2,767 | £8,102 | £12,230 | £15,061 |
| 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