Flat TW1 0 beds 0 baths

Richmond Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£18,324

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£25,802

↗ 10%After 5 Years

Return On Investment

58%

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	£17,592	£17,856	£18,302	£18,760	£19,323	£91,833
Total Expenses	£13,676	£13,748	£13,836	£13,926	£14,025	£69,210
Profit Before Tax	£3,916	£4,108	£4,466	£4,834	£5,298	£22,622
Profit After Tax	£3,172	£3,327	£3,618	£3,916	£4,291	£18,324
Change In Property Value	£2	£2	£4,999	£8,923	£11,874	£25,802
Net Return	£3,174	£3,330	£8,617	£12,839	£16,166	£44,126
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	17%	21%	58%

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