Flat
TW2
1 bed
1 bath
Vanquish Close, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-10,146
↘ -25%After 5 Years
Change In Property Value
£17,721
↗ 14%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,548 | £4,616 | £4,685 | £4,803 | £4,923 | £23,575 |
| Total Expenses | £6,638 | £6,694 | £6,742 | £6,796 | £6,850 | £33,721 |
| Profit Before Tax | £-2,090 | £-2,078 | £-2,057 | £-1,993 | £-1,928 | £-10,146 |
| Profit After Tax | £-2,090 | £-2,078 | £-2,057 | £-1,993 | £-1,928 | £-10,146 |
| Change In Property Value | £1 | £2,600 | £4,641 | £6,176 | £4,303 | £17,721 |
| Net Return | £-2,088 | £522 | £2,584 | £4,183 | £2,375 | £7,575 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | 1% | 6% | 10% | 6% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change