Flat TW1 1 bed 1 bath

York Street, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-11,221

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,083	£12,264	£12,570	£12,885	£61,705
Total Expenses	£14,452	£14,520	£14,579	£14,651	£14,725	£72,926
Profit Before Tax	£-2,548	£-2,437	£-2,315	£-2,081	£-1,841	£-11,221
Profit After Tax	£-2,548	£-2,437	£-2,315	£-2,081	£-1,841	£-11,221
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£-2,544	£4,563	£10,180	£14,547	£9,743	£36,489
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

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