Terraced
TW12
1 bed
1 bath
Page Close, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£8,488
↗ 10%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
43%
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 | £14,820 | £15,042 | £15,418 | £15,804 | £16,278 | £77,362 |
| Total Expenses | £13,289 | £13,323 | £13,371 | £13,421 | £13,479 | £66,884 |
| Profit Before Tax | £1,531 | £1,719 | £2,047 | £2,383 | £2,799 | £10,478 |
| Profit After Tax | £1,240 | £1,393 | £1,658 | £1,930 | £2,267 | £8,488 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £1,243 | £1,395 | £7,358 | £12,105 | £15,807 | £37,908 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change