Flat TW1 1 bed 1 bath

Glebe Side, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£24,204

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£19,119	£19,197	£19,297	£19,400	£19,517	£96,530
Profit Before Tax	£5,097	£5,382	£5,896	£6,423	£7,082	£29,881
Profit After Tax	£4,129	£4,360	£4,776	£5,203	£5,736	£24,204
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,133	£4,363	£12,276	£18,591	£23,551	£62,914
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	53%

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