Flat TW1 2 beds 2 baths

Haggard Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£198,150First Year

Profit From Rental Income

After 5 Years

£-33,597

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£61,834

↗ 10%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,364	£20,669	£21,186	£21,716	£22,367	£106,303
Total Expenses	£27,802	£27,878	£27,973	£28,070	£28,178	£139,900
Profit Before Tax	£-7,438	£-7,209	£-6,787	£-6,354	£-5,810	£-33,597
Profit After Tax	£-7,438	£-7,209	£-6,787	£-6,354	£-5,810	£-33,597
Change In Property Value	£6	£6	£11,980	£21,385	£28,457	£61,834
Net Return	£-7,432	£-7,203	£5,194	£15,031	£22,647	£28,237
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	11%	14%

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