Flat
TW2
1 bed
1 bath
Twickenham Square, Twickenham Station TW2
London, England · TW2
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£-27,423
↘ -17%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,496 | £17,758 | £18,202 | £18,657 | £19,217 | £91,331 |
| Total Expenses | £23,585 | £23,657 | £23,745 | £23,834 | £23,933 | £118,754 |
| Profit Before Tax | £-6,089 | £-5,899 | £-5,542 | £-5,177 | £-4,716 | £-27,423 |
| Profit After Tax | £-6,089 | £-5,899 | £-5,542 | £-5,177 | £-4,716 | £-27,423 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £-6,084 | £-5,894 | £4,457 | £12,672 | £19,036 | £24,187 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change