Flat TW2 1 bed 1 bath

Egerton Road, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£-28,917

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£56,260

↗ 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	£19,080	£19,366	£19,850	£20,347	£20,957	£99,600
Total Expenses	£25,531	£25,605	£25,697	£25,790	£25,894	£128,518
Profit Before Tax	£-6,451	£-6,239	£-5,847	£-5,444	£-4,937	£-28,917
Profit After Tax	£-6,451	£-6,239	£-5,847	£-5,444	£-4,937	£-28,917
Change In Property Value	£5	£5	£10,900	£19,457	£25,892	£56,260
Net Return	£-6,445	£-6,234	£5,054	£14,013	£20,955	£27,342
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	12%	15%

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