Detached
TW12
5 beds
3 baths
Ormond Drive, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£500,250First YearProfit From Rental Income
£-10,649
↘ -2%After 5 Years
Change In Property Value
£144,004
↗ 10%After 5 Years
Return On Investment
27%
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 | £57,192 | £58,050 | £59,501 | £60,989 | £62,818 | £298,550 |
| Total Expenses | £61,566 | £61,663 | £61,819 | £61,979 | £62,172 | £309,199 |
| Profit Before Tax | £-4,374 | £-3,613 | £-2,318 | £-990 | £646 | £-10,649 |
| Profit After Tax | £-4,374 | £-3,613 | £-2,318 | £-990 | £646 | £-10,649 |
| Change In Property Value | £14 | £14 | £27,901 | £49,802 | £66,273 | £144,004 |
| Net Return | £-4,360 | £-3,599 | £25,583 | £48,812 | £66,919 | £133,355 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 13% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change