Flat TW1 1 bed 1 bath

Cambridge Park, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£-37,509

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,796	£24,153	£24,757	£25,376	£26,137	£124,218
Total Expenses	£32,152	£32,234	£32,337	£32,443	£32,562	£161,728
Profit Before Tax	£-8,356	£-8,081	£-7,580	£-7,067	£-6,425	£-37,509
Profit After Tax	£-8,356	£-8,081	£-7,580	£-7,067	£-6,425	£-37,509
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-8,349	£-8,074	£6,420	£17,923	£26,830	£34,751
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	11%	15%

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