Flat
TW2
3 beds
1 bath
Fourth Cross Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-37,615
↘ -14%After 5 Years
Change In Property Value
£82,583
↗ 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 | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £36,540 | £36,628 | £36,742 | £36,858 | £36,990 | £183,758 |
| Profit Before Tax | £-8,544 | £-8,212 | £-7,615 | £-7,004 | £-6,240 | £-37,615 |
| Profit After Tax | £-8,544 | £-8,212 | £-7,615 | £-7,004 | £-6,240 | £-37,615 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-8,536 | £-8,204 | £8,385 | £21,557 | £31,766 | £44,968 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change