Flat
TW2
2 beds
1 bath
Langhorn Drive, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£9,173
↗ 10%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
43%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £17,699 | £17,817 | £17,949 | £18,084 | £18,229 | £89,778 |
| Profit Before Tax | £1,669 | £1,841 | £2,201 | £2,569 | £3,045 | £11,325 |
| Profit After Tax | £1,352 | £1,492 | £1,783 | £2,081 | £2,466 | £9,173 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £1,355 | £1,495 | £7,783 | £12,792 | £16,719 | £40,142 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change