Flat TW2 2 beds 2 baths

The Green, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£-9,388

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£59,297

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,228	£15,456	£15,688	£16,080	£16,482	£78,936
Total Expenses	£17,519	£17,592	£17,656	£17,737	£17,820	£88,323
Profit Before Tax	£-2,291	£-2,135	£-1,968	£-1,657	£-1,337	£-9,388
Profit After Tax	£-2,291	£-2,135	£-1,968	£-1,657	£-1,337	£-9,388
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£-2,287	£6,565	£13,562	£19,009	£13,060	£49,909
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	14%	9%	35%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change