Flat
TW2
2 beds
2 baths
Egerton Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£-33,834
↘ -15%After 5 Years
Change In Property Value
£71,228
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,156 | £24,518 | £25,131 | £25,760 | £26,532 | £126,098 |
| Total Expenses | £31,791 | £31,874 | £31,978 | £32,085 | £32,204 | £159,932 |
| Profit Before Tax | £-7,635 | £-7,355 | £-6,847 | £-6,325 | £-5,672 | £-33,834 |
| Profit After Tax | £-7,635 | £-7,355 | £-6,847 | £-6,325 | £-5,672 | £-33,834 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £-7,628 | £-7,348 | £6,954 | £18,309 | £27,108 | £37,394 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change