Flat
TW1
1 bed
1 bath
King Street, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-28,709
↘ -28%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
5%
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 | £11,052 | £11,218 | £11,498 | £11,786 | £12,139 | £57,693 |
| Total Expenses | £17,095 | £17,182 | £17,277 | £17,374 | £17,475 | £86,402 |
| Profit Before Tax | £-6,043 | £-5,965 | £-5,779 | £-5,588 | £-5,336 | £-28,709 |
| Profit After Tax | £-6,043 | £-5,965 | £-5,779 | £-5,588 | £-5,336 | £-28,709 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-6,039 | £-5,961 | £721 | £6,015 | £10,104 | £4,840 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change