Flat TW1 1 bed 1 bath

York Street, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-20,122

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,496	£8,623	£8,839	£9,060	£9,332	£44,350
Total Expenses	£12,768	£12,827	£12,892	£12,958	£13,027	£64,472
Profit Before Tax	£-4,272	£-4,204	£-4,053	£-3,898	£-3,696	£-20,122
Profit After Tax	£-4,272	£-4,204	£-4,053	£-3,898	£-3,696	£-20,122
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-4,270	£-4,201	£948	£5,028	£8,181	£5,685
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-6%	1%	7%	11%	7%

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