Flat
TW1
3 beds
2 baths
Holly Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-12,575
↘ -4%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,304 | £32,789 | £33,280 | £34,112 | £34,965 | £167,451 |
| Total Expenses | £35,797 | £35,895 | £35,985 | £36,110 | £36,238 | £180,026 |
| Profit Before Tax | £-3,493 | £-3,107 | £-2,705 | £-1,998 | £-1,273 | £-12,575 |
| Profit After Tax | £-3,493 | £-3,107 | £-2,705 | £-1,998 | £-1,273 | £-12,575 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £-3,483 | £15,894 | £31,210 | £43,134 | £30,169 | £116,923 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 10% | 13% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change