Detached
TW1
3 beds
2 baths
London Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£34,688
↗ 8%After 5 Years
Change In Property Value
£176,527
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,396 | £55,212 | £56,040 | £57,441 | £58,877 | £281,966 |
| Total Expenses | £47,606 | £47,700 | £47,793 | £47,944 | £48,098 | £239,142 |
| Profit Before Tax | £6,790 | £7,512 | £8,247 | £9,497 | £10,779 | £42,824 |
| Profit After Tax | £5,500 | £6,084 | £6,680 | £7,693 | £8,731 | £34,688 |
| Change In Property Value | £13 | £25,900 | £46,232 | £61,522 | £42,860 | £176,527 |
| Net Return | £5,513 | £31,985 | £52,912 | £69,214 | £51,591 | £211,214 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change