Flat
TW1
1 bed
1 bath
Varsity Drive, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-11,079
↘ -13%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,348 | £9,488 | £9,631 | £9,871 | £10,118 | £48,456 |
| Total Expenses | £11,783 | £11,847 | £11,902 | £11,968 | £12,035 | £59,536 |
| Profit Before Tax | £-2,435 | £-2,359 | £-2,272 | £-2,097 | £-1,917 | £-11,079 |
| Profit After Tax | £-2,435 | £-2,359 | £-2,272 | £-2,097 | £-1,917 | £-11,079 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £-2,432 | £3,141 | £7,546 | £10,968 | £7,184 | £26,407 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change