Flat
TW1
1 bed
1 bath
St Margarets Road, St Margarets, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-22,035
↘ -24%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £14,923 | £14,984 | £15,053 | £15,123 | £15,198 | £75,280 |
| Profit Before Tax | £-4,723 | £-4,631 | £-4,441 | £-4,246 | £-3,995 | £-22,035 |
| Profit After Tax | £-4,723 | £-4,631 | £-4,441 | £-4,246 | £-3,995 | £-22,035 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-4,720 | £-4,628 | £1,559 | £6,464 | £10,257 | £8,934 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change