Flat
TW1
1 bed
1 bath
Station Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-22,586
↘ -23%After 5 Years
Change In Property Value
£32,517
↗ 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 | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £15,569 | £15,631 | £15,701 | £15,773 | £15,850 | £78,525 |
| Profit Before Tax | £-4,853 | £-4,755 | £-4,553 | £-4,346 | £-4,080 | £-22,586 |
| Profit After Tax | £-4,853 | £-4,755 | £-4,553 | £-4,346 | £-4,080 | £-22,586 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-4,850 | £-4,751 | £1,747 | £6,900 | £10,885 | £9,931 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| 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