Semi Detached TW1 2 beds 2 baths

Bell Lane, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-39,299

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,304	£32,789	£33,608	£34,448	£35,482	£168,631
Total Expenses	£41,422	£41,482	£41,574	£41,669	£41,783	£207,930
Profit Before Tax	£-9,118	£-8,693	£-7,966	£-7,221	£-6,301	£-39,299
Profit After Tax	£-9,118	£-8,693	£-7,966	£-7,221	£-6,301	£-39,299
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£-9,108	£-8,684	£11,034	£26,695	£38,831	£58,768
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	3%	8%	12%	18%

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