Terraced TW12 2 beds 1 bath

Sonning Gardens, Hampton TW12

London, England · TW12

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-13,577

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

21%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£16,728	£16,760	£16,805	£16,851	£16,905	£84,049
Profit Before Tax	£-3,228	£-3,057	£-2,760	£-2,455	£-2,077	£-13,577
Profit After Tax	£-3,228	£-3,057	£-2,760	£-2,455	£-2,077	£-13,577
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-3,224	£-3,054	£4,740	£10,933	£15,739	£25,134
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-3%	4%	9%	13%	21%

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