Flat
TW2
1 bed
1 bath
Twickenham Square, Twickenham Station TW2
London, England · TW2
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£-9,271
↘ -6%After 5 Years
Change In Property Value
£68,021
↗ 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 | £17,460 | £17,722 | £17,988 | £18,437 | £18,898 | £90,505 |
| Total Expenses | £19,801 | £19,878 | £19,945 | £20,032 | £20,121 | £99,776 |
| Profit Before Tax | £-2,341 | £-2,156 | £-1,957 | £-1,594 | £-1,222 | £-9,271 |
| Profit After Tax | £-2,341 | £-2,156 | £-1,957 | £-1,594 | £-1,222 | £-9,271 |
| Change In Property Value | £5 | £9,980 | £17,814 | £23,706 | £16,515 | £68,021 |
| Net Return | £-2,336 | £7,824 | £15,857 | £22,112 | £15,293 | £58,750 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| 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