Flat
TW2
1 bed
1 bath
Twickenham Square, Twickenham Station TW2
London, England · TW2
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£22,255
↗ 16%After 5 Years
Change In Property Value
£43,356
↗ 10%After 5 Years
Return On Investment
48%
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 | £27,120 | £27,527 | £28,215 | £28,920 | £29,788 | £141,570 |
| Total Expenses | £22,559 | £22,672 | £22,810 | £22,950 | £23,105 | £114,095 |
| Profit Before Tax | £4,562 | £4,854 | £5,405 | £5,970 | £6,683 | £27,475 |
| Profit After Tax | £3,695 | £3,932 | £4,378 | £4,836 | £5,414 | £22,255 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £3,699 | £3,936 | £12,779 | £19,830 | £25,367 | £65,611 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change