Flat
TW1
1 bed
1 bath
Haggard Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-11,268
↘ -9%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,756 | £12,947 | £13,142 | £13,470 | £13,807 | £66,122 |
| Total Expenses | £15,341 | £15,410 | £15,471 | £15,545 | £15,622 | £77,390 |
| Profit Before Tax | £-2,585 | £-2,463 | £-2,329 | £-2,075 | £-1,815 | £-11,268 |
| Profit After Tax | £-2,585 | £-2,463 | £-2,329 | £-2,075 | £-1,815 | £-11,268 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £-2,581 | £5,037 | £11,058 | £15,740 | £10,596 | £39,850 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change