Flat
TW2
0 beds
0 baths
Hampton Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-10,031
↘ -19%After 5 Years
Change In Property Value
£23,173
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,952 | £6,041 | £6,132 | £6,285 | £6,442 | £30,853 |
| Total Expenses | £8,065 | £8,124 | £8,174 | £8,231 | £8,289 | £40,883 |
| Profit Before Tax | £-2,113 | £-2,083 | £-2,042 | £-1,946 | £-1,847 | £-10,031 |
| Profit After Tax | £-2,113 | £-2,083 | £-2,042 | £-1,946 | £-1,847 | £-10,031 |
| Change In Property Value | £2 | £3,400 | £6,069 | £8,076 | £5,626 | £23,173 |
| Net Return | £-2,111 | £1,317 | £4,027 | £6,130 | £3,779 | £13,143 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -19% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change