Flat
TW2
0 beds
0 baths
10 And 11 Crane Mews, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-8,780
↘ -4%After 5 Years
Change In Property Value
£94,738
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,324 | £24,689 | £25,059 | £25,686 | £26,328 | £126,086 |
| Total Expenses | £26,794 | £26,881 | £26,959 | £27,063 | £27,170 | £134,866 |
| Profit Before Tax | £-2,470 | £-2,192 | £-1,899 | £-1,377 | £-842 | £-8,780 |
| Profit After Tax | £-2,470 | £-2,192 | £-1,899 | £-1,377 | £-842 | £-8,780 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £-2,463 | £11,708 | £22,912 | £31,640 | £22,160 | £85,958 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change