Flat TW2 3 beds 1 bath

Fourth Cross Road, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-8,542

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 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	£27,996	£28,416	£28,842	£29,563	£30,302	£145,120
Total Expenses	£30,540	£30,632	£30,715	£30,829	£30,946	£153,661
Profit Before Tax	£-2,544	£-2,216	£-1,873	£-1,266	£-643	£-8,542
Profit After Tax	£-2,544	£-2,216	£-1,873	£-1,266	£-643	£-8,542
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£-2,536	£13,785	£26,687	£36,740	£25,834	£100,510
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	5%	10%	14%	10%	37%

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