Flat TW2 1 bed 1 bath

Twickenham Square, Twickenham Station TW2

London, England · TW2

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£-27,403

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£51,511

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,460	£17,722	£18,165	£18,619	£19,178	£91,144
Total Expenses	£23,544	£23,616	£23,703	£23,793	£23,891	£118,547
Profit Before Tax	£-6,084	£-5,894	£-5,538	£-5,173	£-4,713	£-27,403
Profit After Tax	£-6,084	£-5,894	£-5,538	£-5,173	£-4,713	£-27,403
Change In Property Value	£5	£5	£9,980	£17,815	£23,706	£51,511
Net Return	£-6,079	£-5,889	£4,442	£12,641	£18,993	£24,108
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	12%	15%

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