Flat
TW1
3 beds
2 baths
Holly Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£420,250First YearProfit From Rental Income
£66,864
↗ 16%After 5 Years
Change In Property Value
£123,358
↗ 10%After 5 Years
Return On Investment
45%
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 | £77,160 | £78,317 | £80,275 | £82,282 | £84,751 | £402,786 |
| Total Expenses | £63,344 | £63,648 | £64,021 | £64,402 | £64,824 | £320,238 |
| Profit Before Tax | £13,816 | £14,669 | £16,255 | £17,881 | £19,927 | £82,548 |
| Profit After Tax | £11,191 | £11,882 | £13,166 | £14,483 | £16,141 | £66,864 |
| Change In Property Value | £12 | £12 | £23,900 | £42,662 | £56,771 | £123,358 |
| Net Return | £11,203 | £11,894 | £37,067 | £57,146 | £72,912 | £190,222 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change