Flat
TW2
1 bed
1 bath
Staines Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£-23,506
↘ -19%After 5 Years
Change In Property Value
£39,743
↗ 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 | £13,476 | £13,678 | £14,020 | £14,371 | £14,802 | £70,347 |
| Total Expenses | £18,622 | £18,689 | £18,766 | £18,845 | £18,931 | £93,852 |
| Profit Before Tax | £-5,146 | £-5,011 | £-4,746 | £-4,474 | £-4,129 | £-23,506 |
| Profit After Tax | £-5,146 | £-5,011 | £-4,746 | £-4,474 | £-4,129 | £-23,506 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £-5,143 | £-5,007 | £2,954 | £9,271 | £14,162 | £16,237 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change