Flat TW1 0 beds 0 baths

Heath Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£-13,158

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,800	£41,412	£42,033	£43,084	£44,161	£211,490
Total Expenses	£44,690	£44,801	£44,904	£45,051	£45,202	£224,648
Profit Before Tax	£-3,890	£-3,389	£-2,871	£-1,967	£-1,040	£-13,158
Profit After Tax	£-3,890	£-3,389	£-2,871	£-1,967	£-1,040	£-13,158
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£-3,878	£20,611	£39,969	£55,041	£38,675	£150,419
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	5%	9%	13%	9%	36%

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