Flat TW2 4 beds 1 bath

Kendrey Gardens, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£283,550First Year

Profit From Rental Income

After 5 Years

£-39,041

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£87,022

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,508	£29,951	£30,699	£31,467	£32,411	£154,036
Total Expenses	£38,397	£38,487	£38,605	£38,726	£38,863	£193,077
Profit Before Tax	£-8,889	£-8,536	£-7,906	£-7,259	£-6,452	£-39,041
Profit After Tax	£-8,889	£-8,536	£-7,906	£-7,259	£-6,452	£-39,041
Change In Property Value	£8	£8	£16,860	£30,096	£40,049	£87,022
Net Return	£-8,880	£-8,528	£8,955	£22,837	£33,597	£47,980
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	8%	12%	17%

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