Flat
TW1
0 beds
0 baths
Heath Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£-11,194
↘ -11%After 5 Years
Change In Property Value
£44,984
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,220 | £11,388 | £11,559 | £11,848 | £12,144 | £58,160 |
| Total Expenses | £13,740 | £13,807 | £13,865 | £13,935 | £14,008 | £69,354 |
| Profit Before Tax | £-2,520 | £-2,418 | £-2,306 | £-2,087 | £-1,863 | £-11,194 |
| Profit After Tax | £-2,520 | £-2,418 | £-2,306 | £-2,087 | £-1,863 | £-11,194 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £-2,516 | £4,182 | £9,476 | £13,590 | £9,058 | £33,789 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change