Terraced TW12 2 beds 1 bath

Wordsworth Road, Hampton TW12

London, England · TW12

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£13,665

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

42%

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	£22,092	£22,423	£22,984	£23,559	£24,265	£115,323
Total Expenses	£19,571	£19,616	£19,683	£19,751	£19,832	£98,453
Profit Before Tax	£2,521	£2,808	£3,301	£3,808	£4,433	£16,871
Profit After Tax	£2,042	£2,274	£2,674	£3,084	£3,591	£13,665
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£2,046	£2,278	£11,174	£18,257	£23,781	£57,537
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	42%

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