Flat TW2 1 bed 1 bath

Gifford Lodge, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-19,782

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

10%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,624	£9,768	£10,013	£10,263	£10,571	£50,239
Total Expenses	£13,873	£13,933	£14,001	£14,070	£14,143	£70,020
Profit Before Tax	£-4,249	£-4,165	£-3,988	£-3,807	£-3,572	£-19,782
Profit After Tax	£-4,249	£-4,165	£-3,988	£-3,807	£-3,572	£-19,782
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-4,246	£-4,162	£1,512	£6,011	£9,492	£8,606
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	11%	10%

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