Flat
TW1
1 bed
1 bath
London Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£21,798
↗ 20%After 5 Years
Change In Property Value
£36,130
↗ 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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £18,026 | £18,103 | £18,201 | £18,301 | £18,413 | £91,043 |
| Profit Before Tax | £4,570 | £4,832 | £5,308 | £5,795 | £6,406 | £26,911 |
| Profit After Tax | £3,702 | £3,914 | £4,299 | £4,694 | £5,189 | £21,798 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,705 | £3,917 | £11,299 | £17,189 | £21,816 | £57,928 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change