Flat TW1 2 beds 2 baths

Haggard Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£198,150First Year

Profit From Rental Income

After 5 Years

£-11,811

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£81,652

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,364	£20,669	£20,980	£21,504	£22,042	£105,559
Total Expenses	£23,309	£23,390	£23,462	£23,556	£23,652	£117,369
Profit Before Tax	£-2,945	£-2,720	£-2,482	£-2,052	£-1,611	£-11,811
Profit After Tax	£-2,945	£-2,720	£-2,482	£-2,052	£-1,611	£-11,811
Change In Property Value	£6	£11,980	£21,385	£28,457	£19,825	£81,652
Net Return	£-2,939	£9,260	£18,902	£26,405	£18,214	£69,841
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	13%	9%	35%

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