Flat TW1 1 bed 1 bath

Heath Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-28,787

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,152	£16,394	£16,804	£17,224	£17,741	£84,316
Total Expenses	£22,461	£22,531	£22,615	£22,701	£22,795	£113,103
Profit Before Tax	£-6,309	£-6,137	£-5,811	£-5,477	£-5,054	£-28,787
Profit After Tax	£-6,309	£-6,137	£-5,811	£-5,477	£-5,054	£-28,787
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£-6,304	£-6,132	£3,689	£11,481	£17,512	£20,246
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

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