Flat
TW2
1 bed
1 bath
Langhorn Drive, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£-19,918
↘ -23%After 5 Years
Change In Property Value
£28,899
↗ 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 | £9,804 | £9,951 | £10,200 | £10,455 | £10,768 | £51,178 |
| Total Expenses | £14,087 | £14,148 | £14,216 | £14,285 | £14,359 | £71,096 |
| Profit Before Tax | £-4,283 | £-4,197 | £-4,016 | £-3,830 | £-3,591 | £-19,918 |
| Profit After Tax | £-4,283 | £-4,197 | £-4,016 | £-3,830 | £-3,591 | £-19,918 |
| Change In Property Value | £3 | £3 | £5,599 | £9,994 | £13,300 | £28,899 |
| Net Return | £-4,281 | £-4,194 | £1,583 | £6,164 | £9,709 | £8,981 |
| 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