Flat
TW1
1 bed
1 bath
Arlington Court, Arlington Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£13,254
↗ 12%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
44%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £20,046 | £20,169 | £20,311 | £20,455 | £20,610 | £101,591 |
| Profit Before Tax | £2,550 | £2,765 | £3,198 | £3,641 | £4,209 | £16,363 |
| Profit After Tax | £2,066 | £2,240 | £2,590 | £2,949 | £3,409 | £13,254 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,069 | £2,244 | £9,590 | £15,445 | £20,037 | £49,384 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change