Flat
TW1
1 bed
1 bath
York Street, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-23,948
↘ -22%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,904 | £12,083 | £12,385 | £12,694 | £13,075 | £62,140 |
| Total Expenses | £17,077 | £17,141 | £17,214 | £17,289 | £17,369 | £86,089 |
| Profit Before Tax | £-5,173 | £-5,058 | £-4,829 | £-4,594 | £-4,294 | £-23,948 |
| Profit After Tax | £-5,173 | £-5,058 | £-4,829 | £-4,594 | £-4,294 | £-23,948 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-5,169 | £-5,054 | £2,171 | £7,901 | £12,333 | £12,182 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change