Flat TW1 2 beds 1 bath

Radnor Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£159,982First Year

Profit From Rental Income

After 5 Years

£-29,385

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£50,577

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,656	£16,906	£17,328	£17,762	£18,295	£86,947
Total Expenses	£23,104	£23,175	£23,261	£23,348	£23,444	£116,332
Profit Before Tax	£-6,448	£-6,270	£-5,932	£-5,586	£-5,149	£-29,385
Profit After Tax	£-6,448	£-6,270	£-5,932	£-5,586	£-5,149	£-29,385
Change In Property Value	£5	£5	£9,799	£17,492	£23,276	£50,577
Net Return	£-6,443	£-6,265	£3,867	£11,905	£18,127	£21,192
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

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