Flat
TW1
2 beds
2 baths
Whitton Road, Twickenham, Middlesex TW1
London, England · TW1
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£-32,873
↘ -17%After 5 Years
Change In Property Value
£59,873
↗ 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 | £19,716 | £20,012 | £20,512 | £21,025 | £21,656 | £102,920 |
| Total Expenses | £26,983 | £27,059 | £27,152 | £27,247 | £27,353 | £135,793 |
| Profit Before Tax | £-7,267 | £-7,047 | £-6,640 | £-6,222 | £-5,697 | £-32,873 |
| Profit After Tax | £-7,267 | £-7,047 | £-6,640 | £-6,222 | £-5,697 | £-32,873 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £-7,261 | £-7,041 | £4,961 | £14,484 | £21,857 | £27,000 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 11% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change