Flat
TW1
1 bed
1 bath
Arragon Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£-11,227
↘ -10%After 5 Years
Change In Property Value
£46,340
↗ 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 | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £14,093 | £14,161 | £14,219 | £14,291 | £14,364 | £71,129 |
| Profit Before Tax | £-2,537 | £-2,431 | £-2,314 | £-2,088 | £-1,856 | £-11,227 |
| Profit After Tax | £-2,537 | £-2,431 | £-2,314 | £-2,088 | £-1,856 | £-11,227 |
| Change In Property Value | £3 | £6,799 | £12,136 | £16,150 | £11,251 | £46,340 |
| Net Return | £-2,534 | £4,368 | £9,822 | £14,062 | £9,395 | £35,113 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| 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