Detached
TW1
3 beds
2 baths
London Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£-3,947
↘ -1%After 5 Years
Change In Property Value
£133,681
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,396 | £55,212 | £56,592 | £58,007 | £59,747 | £283,954 |
| Total Expenses | £57,319 | £57,412 | £57,561 | £57,713 | £57,898 | £287,902 |
| Profit Before Tax | £-2,923 | £-2,200 | £-968 | £294 | £1,850 | £-3,947 |
| Profit After Tax | £-2,923 | £-2,200 | £-968 | £294 | £1,850 | £-3,947 |
| Change In Property Value | £13 | £13 | £25,901 | £46,232 | £61,522 | £133,681 |
| Net Return | £-2,910 | £-2,187 | £24,932 | £46,526 | £63,372 | £129,734 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change