Flat
TW2
1 bed
1 bath
Egerton Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£-9,114
↘ -5%After 5 Years
Change In Property Value
£74,291
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,080 | £19,366 | £19,657 | £20,148 | £20,652 | £98,903 |
| Total Expenses | £21,443 | £21,522 | £21,592 | £21,683 | £21,776 | £108,016 |
| Profit Before Tax | £-2,363 | £-2,156 | £-1,935 | £-1,535 | £-1,124 | £-9,114 |
| Profit After Tax | £-2,363 | £-2,156 | £-1,935 | £-1,535 | £-1,124 | £-9,114 |
| Change In Property Value | £5 | £10,900 | £19,457 | £25,891 | £18,038 | £74,291 |
| Net Return | £-2,358 | £8,744 | £17,521 | £24,356 | £16,913 | £65,178 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change