Flat
TW1
1 bed
1 bath
Station Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-11,126
↘ -12%After 5 Years
Change In Property Value
£40,894
↗ 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 | £10,200 | £10,353 | £10,508 | £10,771 | £11,040 | £52,873 |
| Total Expenses | £12,673 | £12,738 | £12,794 | £12,862 | £12,932 | £63,999 |
| Profit Before Tax | £-2,473 | £-2,385 | £-2,286 | £-2,091 | £-1,892 | £-11,126 |
| Profit After Tax | £-2,473 | £-2,385 | £-2,286 | £-2,091 | £-1,892 | £-11,126 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £-2,470 | £3,615 | £8,424 | £12,161 | £8,037 | £29,768 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 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