Flat
TW1
1 bed
1 bath
Heath Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£-11,439
↘ -8%After 5 Years
Change In Property Value
£58,615
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,616 | £14,835 | £15,058 | £15,434 | £15,820 | £75,763 |
| Total Expenses | £17,297 | £17,369 | £17,432 | £17,512 | £17,593 | £87,202 |
| Profit Before Tax | £-2,681 | £-2,534 | £-2,374 | £-2,077 | £-1,773 | £-11,439 |
| Profit After Tax | £-2,681 | £-2,534 | £-2,374 | £-2,077 | £-1,773 | £-11,439 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £-2,677 | £6,067 | £12,977 | £18,351 | £12,459 | £47,176 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change