Flat
TW1
0 beds
0 baths
London Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-11,804
↘ -6%After 5 Years
Change In Property Value
£81,788
↗ 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 | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £23,345 | £23,426 | £23,498 | £23,592 | £23,689 | £117,549 |
| Profit Before Tax | £-2,945 | £-2,720 | £-2,481 | £-2,050 | £-1,608 | £-11,804 |
| Profit After Tax | £-2,945 | £-2,720 | £-2,481 | £-2,050 | £-1,608 | £-11,804 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £-2,939 | £9,281 | £18,939 | £26,454 | £18,250 | £69,985 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 5% | 10% | 13% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change