Flat TW2 4 beds 1 bath

Kendrey Gardens, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£283,550First Year

Profit From Rental Income

After 5 Years

£46,547

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£87,022

↗ 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	£54,432	£55,248	£56,630	£58,045	£59,787	£284,142
Total Expenses	£44,832	£45,051	£45,316	£45,588	£45,889	£226,677
Profit Before Tax	£9,600	£10,198	£11,313	£12,457	£13,898	£57,466
Profit After Tax	£7,776	£8,260	£9,164	£10,090	£11,257	£46,547
Change In Property Value	£8	£8	£16,860	£30,096	£40,049	£87,022
Net Return	£7,784	£8,269	£26,024	£40,186	£51,306	£133,569
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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