Flat
TW2
1 bed
1 bath
Langhorn Drive, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£11,524
↗ 13%After 5 Years
Change In Property Value
£28,899
↗ 10%After 5 Years
Return On Investment
47%
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 | £18,072 | £18,343 | £18,802 | £19,272 | £19,850 | £94,338 |
| Total Expenses | £15,814 | £15,908 | £16,016 | £16,127 | £16,246 | £80,112 |
| Profit Before Tax | £2,258 | £2,435 | £2,785 | £3,145 | £3,603 | £14,227 |
| Profit After Tax | £1,829 | £1,972 | £2,256 | £2,547 | £2,919 | £11,524 |
| Change In Property Value | £3 | £3 | £5,599 | £9,994 | £13,300 | £28,899 |
| Net Return | £1,832 | £1,975 | £7,855 | £12,542 | £16,218 | £40,422 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change