Flat
TW1
0 beds
0 baths
Ducks Walk, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-12,236
↘ -5%After 5 Years
Change In Property Value
£109,051
↗ 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 | £27,204 | £27,612 | £28,026 | £28,727 | £29,445 | £141,014 |
| Total Expenses | £30,460 | £30,551 | £30,634 | £30,746 | £30,860 | £153,251 |
| Profit Before Tax | £-3,256 | £-2,939 | £-2,607 | £-2,019 | £-1,415 | £-12,236 |
| Profit After Tax | £-3,256 | £-2,939 | £-2,607 | £-2,019 | £-1,415 | £-12,236 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £-3,248 | £13,061 | £25,953 | £35,987 | £25,062 | £96,815 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 13% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change