Flat
TW2
2 beds
2 baths
Twickenham Square, Twickenham Station TW2
London, England · TW2
View property listing
Initial Investment
£214,600First YearProfit From Rental Income
£-8,903
↘ -4%After 5 Years
Change In Property Value
£88,059
↗ 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 | £22,608 | £22,947 | £23,291 | £23,874 | £24,470 | £117,191 |
| Total Expenses | £25,046 | £25,130 | £25,205 | £25,305 | £25,408 | £126,094 |
| Profit Before Tax | £-2,438 | £-2,183 | £-1,914 | £-1,432 | £-937 | £-8,903 |
| Profit After Tax | £-2,438 | £-2,183 | £-1,914 | £-1,432 | £-937 | £-8,903 |
| Change In Property Value | £6 | £12,920 | £23,062 | £30,690 | £21,380 | £88,059 |
| Net Return | £-2,431 | £10,737 | £21,149 | £29,258 | £20,443 | £79,156 |
| 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