Flat
TW1
2 beds
1 bath
Radnor Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£159,982First YearProfit From Rental Income
£34,635
↗ 22%After 5 Years
Change In Property Value
£50,577
↗ 10%After 5 Years
Return On Investment
53%
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 | £31,632 | £32,106 | £32,909 | £33,732 | £34,744 | £165,123 |
| Total Expenses | £24,260 | £24,346 | £24,461 | £24,580 | £24,717 | £122,364 |
| Profit Before Tax | £7,372 | £7,761 | £8,448 | £9,152 | £10,027 | £42,760 |
| Profit After Tax | £5,971 | £6,286 | £6,843 | £7,413 | £8,122 | £34,635 |
| Change In Property Value | £5 | £5 | £9,799 | £17,492 | £23,276 | £50,577 |
| Net Return | £5,976 | £6,291 | £16,642 | £24,905 | £31,398 | £85,212 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change