Flat
TW1
1 bed
1 bath
Station Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-11,132
↘ -11%After 5 Years
Change In Property Value
£42,939
↗ 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 | £10,716 | £10,877 | £11,040 | £11,316 | £11,599 | £55,547 |
| Total Expenses | £13,207 | £13,273 | £13,330 | £13,400 | £13,470 | £66,680 |
| Profit Before Tax | £-2,491 | £-2,396 | £-2,290 | £-2,084 | £-1,872 | £-11,132 |
| Profit After Tax | £-2,491 | £-2,396 | £-2,290 | £-2,084 | £-1,872 | £-11,132 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £-2,488 | £3,904 | £8,955 | £12,881 | £8,554 | £31,807 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | 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