Flat
TW12
2 beds
1 bath
Queenswood Avenue, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-22,158
↘ -20%After 5 Years
Change In Property Value
£36,130
↗ 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 | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £16,386 | £16,434 | £16,492 | £16,552 | £16,617 | £82,482 |
| Profit Before Tax | £-4,830 | £-4,705 | £-4,470 | £-4,229 | £-3,925 | £-22,158 |
| Profit After Tax | £-4,830 | £-4,705 | £-4,470 | £-4,229 | £-3,925 | £-22,158 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-4,826 | £-4,701 | £2,530 | £8,267 | £12,703 | £13,972 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change