Flat TW1 3 beds 2 baths

Haggard Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£420,250First Year

Profit From Rental Income

After 5 Years

£-13,137

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£162,895

↗ 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	£40,632	£41,241	£41,860	£42,907	£43,979	£210,619
Total Expenses	£44,512	£44,623	£44,726	£44,873	£45,023	£223,757
Profit Before Tax	£-3,880	£-3,382	£-2,866	£-1,966	£-1,043	£-13,137
Profit After Tax	£-3,880	£-3,382	£-2,866	£-1,966	£-1,043	£-13,137
Change In Property Value	£12	£23,900	£42,662	£56,771	£39,550	£162,895
Net Return	£-3,868	£20,518	£39,796	£54,805	£38,507	£149,758
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	5%	9%	13%	9%	36%

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