Flat
TW1
2 beds
1 bath
Heath Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-32,670
↘ -17%After 5 Years
Change In Property Value
£59,356
↗ 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 | £19,548 | £19,841 | £20,337 | £20,846 | £21,471 | £102,043 |
| Total Expenses | £26,768 | £26,843 | £26,936 | £27,031 | £27,136 | £134,713 |
| Profit Before Tax | £-7,220 | £-7,002 | £-6,599 | £-6,185 | £-5,665 | £-32,670 |
| Profit After Tax | £-7,220 | £-7,002 | £-6,599 | £-6,185 | £-5,665 | £-32,670 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-7,214 | £-6,996 | £4,902 | £14,343 | £21,652 | £26,686 |
| 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