Flat TW1 1 bed 1 bath

Rosslyn Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-30,700

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£24,615	£24,688	£24,776	£24,866	£24,966	£123,911
Profit Before Tax	£-6,759	£-6,564	£-6,199	£-5,825	£-5,354	£-30,700
Profit After Tax	£-6,759	£-6,564	£-6,199	£-5,825	£-5,354	£-30,700
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£-6,754	£-6,559	£4,301	£12,918	£19,588	£23,495
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	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