Flat
TW2
1 bed
1 bath
Third Cross Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-21,469
↘ -21%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,376 | £11,547 | £11,835 | £12,131 | £12,495 | £59,384 |
| Total Expenses | £16,032 | £16,095 | £16,167 | £16,240 | £16,319 | £80,854 |
| Profit Before Tax | £-4,656 | £-4,548 | £-4,332 | £-4,109 | £-3,824 | £-21,469 |
| Profit After Tax | £-4,656 | £-4,548 | £-4,332 | £-4,109 | £-3,824 | £-21,469 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-4,653 | £-4,545 | £2,169 | £7,494 | £11,616 | £12,080 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change