Flat
TW2
1 bed
1 bath
Langhorn Drive, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£-9,748
↘ -11%After 5 Years
Change In Property Value
£38,161
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,804 | £9,951 | £10,100 | £10,353 | £10,612 | £50,820 |
| Total Expenses | £11,988 | £12,052 | £12,108 | £12,176 | £12,244 | £60,568 |
| Profit Before Tax | £-2,184 | £-2,101 | £-2,008 | £-1,823 | £-1,632 | £-9,748 |
| Profit After Tax | £-2,184 | £-2,101 | £-2,008 | £-1,823 | £-1,632 | £-9,748 |
| Change In Property Value | £3 | £5,599 | £9,994 | £13,300 | £9,265 | £38,161 |
| Net Return | £-2,181 | £3,498 | £7,986 | £11,477 | £7,633 | £28,413 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change