Flat
TW1
0 beds
0 baths
Heath Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-11,559
↘ -7%After 5 Years
Change In Property Value
£68,157
↗ 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 | £17,004 | £17,259 | £17,518 | £17,956 | £18,405 | £88,142 |
| Total Expenses | £19,788 | £19,863 | £19,930 | £20,016 | £20,103 | £99,701 |
| Profit Before Tax | £-2,784 | £-2,604 | £-2,412 | £-2,060 | £-1,699 | £-11,559 |
| Profit After Tax | £-2,784 | £-2,604 | £-2,412 | £-2,060 | £-1,699 | £-11,559 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £-2,779 | £7,396 | £15,438 | £21,693 | £14,850 | £56,598 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 9% | 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