Flat
TW1
0 beds
0 baths
Heath Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-10,882
↘ -18%After 5 Years
Change In Property Value
£27,263
↗ 14%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,804 | £6,906 | £7,010 | £7,185 | £7,365 | £35,269 |
| Total Expenses | £9,115 | £9,176 | £9,227 | £9,286 | £9,347 | £46,151 |
| Profit Before Tax | £-2,311 | £-2,270 | £-2,217 | £-2,101 | £-1,982 | £-10,882 |
| Profit After Tax | £-2,311 | £-2,270 | £-2,217 | £-2,101 | £-1,982 | £-10,882 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £-2,309 | £1,730 | £4,923 | £7,400 | £4,637 | £16,381 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 8% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change