Flat TW2 1 bed 1 bath

Staines Road, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£-9,518

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£52,481

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,476	£13,678	£13,883	£14,230	£14,586	£69,854
Total Expenses	£15,735	£15,805	£15,867	£15,943	£16,021	£79,372
Profit Before Tax	£-2,259	£-2,127	£-1,983	£-1,713	£-1,435	£-9,518
Profit After Tax	£-2,259	£-2,127	£-1,983	£-1,713	£-1,435	£-9,518
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£-2,255	£5,573	£11,761	£16,577	£11,307	£42,963
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	5%	10%	13%	9%	35%

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