Flat
TW2
3 beds
1 bath
Churchview Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-24,001
↘ -19%After 5 Years
Change In Property Value
£41,291
↗ 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 | £14,004 | £14,214 | £14,569 | £14,934 | £15,382 | £73,103 |
| Total Expenses | £19,270 | £19,337 | £19,416 | £19,496 | £19,584 | £97,104 |
| Profit Before Tax | £-5,266 | £-5,123 | £-4,846 | £-4,563 | £-4,202 | £-24,001 |
| Profit After Tax | £-5,266 | £-5,123 | £-4,846 | £-4,563 | £-4,202 | £-24,001 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-5,262 | £-5,119 | £3,154 | £9,718 | £14,801 | £17,291 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change