Flat
TW1
1 bed
1 bath
Station Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£16,426
↗ 17%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
50%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,340 | £20,645 | £21,161 | £21,690 | £22,341 | £106,178 |
| Total Expenses | £16,982 | £17,068 | £17,173 | £17,279 | £17,397 | £85,899 |
| Profit Before Tax | £3,358 | £3,577 | £3,988 | £4,411 | £4,944 | £20,279 |
| Profit After Tax | £2,720 | £2,897 | £3,231 | £3,573 | £4,005 | £16,426 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £2,723 | £2,900 | £9,531 | £14,819 | £18,970 | £48,943 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change