Flat
TW2
2 beds
2 baths
Twickenham Square, Twickenham Station TW2
London, England · TW2
View property listing
Initial Investment
£214,600First YearProfit From Rental Income
£38,230
↗ 18%After 5 Years
Change In Property Value
£66,686
↗ 10%After 5 Years
Return On Investment
49%
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 | £41,712 | £42,338 | £43,396 | £44,481 | £45,815 | £217,742 |
| Total Expenses | £33,750 | £33,904 | £34,094 | £34,289 | £34,507 | £170,545 |
| Profit Before Tax | £7,962 | £8,434 | £9,302 | £10,192 | £11,308 | £47,198 |
| Profit After Tax | £6,449 | £6,832 | £7,534 | £8,255 | £9,160 | £38,230 |
| Change In Property Value | £6 | £6 | £12,920 | £23,063 | £30,690 | £66,686 |
| Net Return | £6,455 | £6,838 | £20,455 | £31,318 | £39,850 | £104,916 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change