Flat TW1 2 beds 1 bath

Queens Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-11,709

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£18,696	£18,976	£19,261	£19,743	£20,236	£96,912
Total Expenses	£21,566	£21,644	£21,713	£21,803	£21,895	£108,622
Profit Before Tax	£-2,870	£-2,667	£-2,452	£-2,061	£-1,659	£-11,709
Profit After Tax	£-2,870	£-2,667	£-2,452	£-2,061	£-1,659	£-11,709
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£-2,864	£8,333	£17,183	£24,068	£16,544	£63,263
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
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