Flat
TW2
2 beds
2 baths
Egerton Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£-8,760
↘ -4%After 5 Years
Change In Property Value
£94,057
↗ 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 | £24,156 | £24,518 | £24,886 | £25,508 | £26,146 | £125,215 |
| Total Expenses | £26,616 | £26,703 | £26,780 | £26,884 | £26,991 | £133,975 |
| Profit Before Tax | £-2,460 | £-2,184 | £-1,894 | £-1,376 | £-845 | £-8,760 |
| Profit After Tax | £-2,460 | £-2,184 | £-1,894 | £-1,376 | £-845 | £-8,760 |
| Change In Property Value | £7 | £13,800 | £24,633 | £32,780 | £22,837 | £94,057 |
| Net Return | £-2,453 | £11,616 | £22,739 | £31,404 | £21,992 | £85,297 |
| 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