Flat
TW1
0 beds
0 baths
Crown Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-11,032
↘ -15%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,496 | £8,623 | £8,753 | £8,972 | £9,196 | £44,040 |
| Total Expenses | £10,893 | £10,956 | £11,010 | £11,074 | £11,139 | £55,072 |
| Profit Before Tax | £-2,397 | £-2,333 | £-2,257 | £-2,102 | £-1,943 | £-11,032 |
| Profit After Tax | £-2,397 | £-2,333 | £-2,257 | £-2,102 | £-1,943 | £-11,032 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £-2,395 | £2,667 | £6,668 | £9,775 | £6,331 | £23,046 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change