Flat TW1 1 bed 1 bath

Varsity Drive, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£12,892

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£14,194	£14,265	£14,351	£14,438	£14,535	£71,782
Profit Before Tax	£2,606	£2,787	£3,128	£3,477	£3,918	£15,916
Profit After Tax	£2,111	£2,257	£2,533	£2,816	£3,174	£12,892
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£2,114	£2,260	£7,833	£12,277	£15,763	£40,247
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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