Flat
TW1
2 beds
1 bath
Varsity Drive, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-11,174
↘ -11%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,052 | £11,218 | £11,386 | £11,671 | £11,962 | £57,289 |
| Total Expenses | £13,562 | £13,629 | £13,686 | £13,757 | £13,829 | £68,463 |
| Profit Before Tax | £-2,510 | £-2,411 | £-2,300 | £-2,086 | £-1,866 | £-11,174 |
| Profit After Tax | £-2,510 | £-2,411 | £-2,300 | £-2,086 | £-1,866 | £-11,174 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £-2,507 | £4,089 | £9,302 | £13,354 | £8,890 | £33,128 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change