Flat TW2 0 beds 0 baths

Kneller Road, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-9,907

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£32,034

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,220	£8,343	£8,468	£8,680	£8,897	£42,609
Total Expenses	£10,383	£10,445	£10,499	£10,562	£10,626	£52,516
Profit Before Tax	£-2,163	£-2,102	£-2,031	£-1,882	£-1,729	£-9,907
Profit After Tax	£-2,163	£-2,102	£-2,031	£-1,882	£-1,729	£-9,907
Change In Property Value	£2	£4,700	£8,390	£11,164	£7,778	£32,034
Net Return	£-2,161	£2,598	£6,359	£9,282	£6,049	£22,127
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	4%	9%	13%	8%	31%

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