Flat TW12 2 beds 1 bath

Uxbridge Road, Hampton TW12

London, England · TW12

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-24,109

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

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	£10,392	£10,548	£10,812	£11,082	£11,414	£54,248
Total Expenses	£15,537	£15,598	£15,668	£15,739	£15,815	£78,356
Profit Before Tax	£-5,145	£-5,051	£-4,856	£-4,657	£-4,400	£-24,109
Profit After Tax	£-5,145	£-5,051	£-4,856	£-4,657	£-4,400	£-24,109
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£-5,142	£-5,047	£1,444	£6,589	£10,565	£8,408
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	1%	7%	11%	9%

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