Flat TW1 1 bed 1 bath

Glebe Side, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-11,350

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£53,844

↗ 14%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,428	£13,629	£13,834	£14,180	£14,534	£69,605
Total Expenses	£16,052	£16,122	£16,184	£16,260	£16,338	£80,955
Profit Before Tax	£-2,624	£-2,493	£-2,350	£-2,080	£-1,804	£-11,350
Profit After Tax	£-2,624	£-2,493	£-2,350	£-2,080	£-1,804	£-11,350
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£-2,620	£5,407	£11,752	£16,685	£11,269	£42,494
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	4%	9%	13%	9%	34%

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