Flat TW1 1 bed 1 bath

Rosslyn Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-11,606

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,396	£18,856	£19,327	£92,558
Total Expenses	£20,677	£20,754	£20,822	£20,910	£21,000	£104,164
Profit Before Tax	£-2,821	£-2,630	£-2,427	£-2,055	£-1,673	£-11,606
Profit After Tax	£-2,821	£-2,630	£-2,427	£-2,055	£-1,673	£-11,606
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£-2,816	£7,870	£16,316	£22,886	£15,703	£59,958
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	9%	13%	9%	35%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change