Flat
TW1
2 beds
2 baths
Bell Lane, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£69,686
↗ 22%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
52%
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 | £60,648 | £61,558 | £63,097 | £64,674 | £66,614 | £316,591 |
| Total Expenses | £45,756 | £45,893 | £46,090 | £46,291 | £46,528 | £230,559 |
| Profit Before Tax | £14,892 | £15,665 | £17,007 | £18,383 | £20,086 | £86,032 |
| Profit After Tax | £12,062 | £12,688 | £13,775 | £14,890 | £16,270 | £69,686 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £12,072 | £12,698 | £32,776 | £48,806 | £61,402 | £167,753 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change