Flat TW1 3 beds 2 baths

Waldegrave Road, Strawberry Hill, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£316,250First Year

Profit From Rental Income

After 5 Years

£68,443

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£96,519

↗ 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	£59,688	£60,583	£62,098	£63,650	£65,560	£311,579
Total Expenses	£45,065	£45,200	£45,395	£45,594	£45,828	£227,082
Profit Before Tax	£14,623	£15,383	£16,703	£18,056	£19,732	£84,498
Profit After Tax	£11,845	£12,460	£13,529	£14,626	£15,983	£68,443
Change In Property Value	£9	£9	£18,700	£33,380	£44,419	£96,519
Net Return	£11,854	£12,469	£32,230	£48,006	£60,403	£164,962
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change