Flat
TW1
1 bed
1 bath
Heath Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-11,512
↘ -7%After 5 Years
Change In Property Value
£64,749
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,152 | £16,394 | £16,640 | £17,056 | £17,483 | £83,725 |
| Total Expenses | £18,898 | £18,973 | £19,038 | £19,122 | £19,207 | £95,237 |
| Profit Before Tax | £-2,746 | £-2,578 | £-2,398 | £-2,065 | £-1,724 | £-11,512 |
| Profit After Tax | £-2,746 | £-2,578 | £-2,398 | £-2,065 | £-1,724 | £-11,512 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £-2,742 | £6,922 | £14,560 | £20,500 | £13,997 | £53,237 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change