Flat
TW2
2 beds
2 baths
Twickenham Square, Twickenham Station TW2
London, England · TW2
View property listing
Initial Investment
£214,600First YearProfit From Rental Income
£-32,378
↘ -15%After 5 Years
Change In Property Value
£66,686
↗ 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 | £22,608 | £22,947 | £23,521 | £24,109 | £24,832 | £118,017 |
| Total Expenses | £29,891 | £29,971 | £30,071 | £30,174 | £30,289 | £150,395 |
| Profit Before Tax | £-7,283 | £-7,024 | £-6,550 | £-6,065 | £-5,457 | £-32,378 |
| Profit After Tax | £-7,283 | £-7,024 | £-6,550 | £-6,065 | £-5,457 | £-32,378 |
| Change In Property Value | £6 | £6 | £12,920 | £23,063 | £30,690 | £66,686 |
| Net Return | £-7,276 | £-7,017 | £6,370 | £16,998 | £25,233 | £34,307 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -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