Semi Detached
TW1
3 beds
2 baths
Waldegrave Road, Strawberry Hill, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£316,250First YearProfit From Rental Income
£-4,732
↘ -1%After 5 Years
Change In Property Value
£127,454
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,788 | £32,265 | £32,749 | £33,568 | £34,407 | £164,776 |
| Total Expenses | £33,762 | £33,823 | £33,881 | £33,974 | £34,068 | £169,508 |
| Profit Before Tax | £-1,974 | £-1,558 | £-1,132 | £-406 | £339 | £-4,732 |
| Profit After Tax | £-1,974 | £-1,558 | £-1,132 | £-406 | £339 | £-4,732 |
| Change In Property Value | £9 | £18,700 | £33,380 | £44,419 | £30,945 | £127,454 |
| Net Return | £-1,965 | £17,142 | £32,247 | £44,013 | £31,284 | £122,721 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change