Flat
TW1
1 bed
1 bath
Arragon Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£-23,589
↘ -22%After 5 Years
Change In Property Value
£35,093
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £16,643 | £16,706 | £16,779 | £16,853 | £16,932 | £83,913 |
| Profit Before Tax | £-5,087 | £-4,977 | £-4,756 | £-4,530 | £-4,239 | £-23,589 |
| Profit After Tax | £-5,087 | £-4,977 | £-4,756 | £-4,530 | £-4,239 | £-23,589 |
| Change In Property Value | £3 | £3 | £6,799 | £12,136 | £16,150 | £35,093 |
| Net Return | £-5,084 | £-4,974 | £2,043 | £7,607 | £11,911 | £11,503 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change