Semi Detached TW1 3 beds 2 baths

Waldegrave Road, Strawberry Hill, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£316,250First Year

Profit From Rental Income

After 5 Years

£-38,748

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£96,519

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,788	£32,265	£33,071	£33,898	£34,915	£165,938
Total Expenses	£40,775	£40,834	£40,926	£41,019	£41,132	£204,685
Profit Before Tax	£-8,987	£-8,569	£-7,854	£-7,121	£-6,216	£-38,748
Profit After Tax	£-8,987	£-8,569	£-7,854	£-7,121	£-6,216	£-38,748
Change In Property Value	£9	£9	£18,700	£33,380	£44,419	£96,519
Net Return	£-8,978	£-8,560	£10,846	£26,259	£38,203	£57,771
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	3%	8%	12%	18%

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