Flat TW1 1 bed 1 bath

Queens Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£-25,310

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,092	£13,288	£13,621	£13,961	£14,380	£68,342
Total Expenses	£18,584	£18,650	£18,726	£18,804	£18,888	£93,652
Profit Before Tax	£-5,492	£-5,361	£-5,105	£-4,843	£-4,508	£-25,310
Profit After Tax	£-5,492	£-5,361	£-5,105	£-4,843	£-4,508	£-25,310
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£-5,488	£-5,357	£2,595	£8,902	£13,782	£14,433
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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