Flat
TW1
3 beds
2 baths
Haggard Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£420,250First YearProfit From Rental Income
£-56,607
↘ -13%After 5 Years
Change In Property Value
£123,358
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,632 | £41,241 | £42,273 | £43,329 | £44,629 | £212,105 |
| Total Expenses | £53,475 | £53,582 | £53,728 | £53,877 | £54,050 | £268,712 |
| Profit Before Tax | £-12,843 | £-12,340 | £-11,455 | £-10,548 | £-9,421 | £-56,607 |
| Profit After Tax | £-12,843 | £-12,340 | £-11,455 | £-10,548 | £-9,421 | £-56,607 |
| Change In Property Value | £12 | £12 | £23,900 | £42,662 | £56,771 | £123,358 |
| Net Return | £-12,831 | £-12,328 | £12,445 | £32,114 | £47,351 | £66,751 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 11% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change