Flat TW1 2 beds 1 bath

Heath Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-11,757

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 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	£19,548	£19,841	£20,139	£20,642	£21,158	£101,329
Total Expenses	£22,455	£22,535	£22,606	£22,698	£22,792	£113,085
Profit Before Tax	£-2,907	£-2,694	£-2,467	£-2,055	£-1,634	£-11,757
Profit After Tax	£-2,907	£-2,694	£-2,467	£-2,055	£-1,634	£-11,757
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£-2,902	£8,807	£18,061	£25,261	£17,397	£66,624
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	5%	10%	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