Flat
TW1
0 beds
0 baths
57 Church Street, Twickenham, Middlesex TW1
London, England · TW1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-10,794
↘ -21%After 5 Years
Change In Property Value
£22,492
↗ 14%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,616 | £5,700 | £5,786 | £5,930 | £6,079 | £29,111 |
| Total Expenses | £7,870 | £7,929 | £7,978 | £8,035 | £8,092 | £39,905 |
| Profit Before Tax | £-2,254 | £-2,229 | £-2,193 | £-2,104 | £-2,014 | £-10,794 |
| Profit After Tax | £-2,254 | £-2,229 | £-2,193 | £-2,104 | £-2,014 | £-10,794 |
| Change In Property Value | £2 | £3,300 | £5,891 | £7,839 | £5,461 | £22,492 |
| Net Return | £-2,253 | £1,071 | £3,698 | £5,734 | £3,447 | £11,698 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change