Flat
TW1
1 bed
1 bath
Heath Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£-27,077
↘ -19%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,616 | £14,835 | £15,206 | £15,586 | £16,054 | £76,298 |
| Total Expenses | £20,522 | £20,590 | £20,670 | £20,752 | £20,841 | £103,374 |
| Profit Before Tax | £-5,906 | £-5,755 | £-5,464 | £-5,165 | £-4,787 | £-27,077 |
| Profit After Tax | £-5,906 | £-5,755 | £-5,464 | £-5,165 | £-4,787 | £-27,077 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £-5,902 | £-5,750 | £3,136 | £10,186 | £15,641 | £17,312 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change