Flat TW1 2 beds 1 bath

Richmond Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£-43,410

↘ -31%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 10%After 5 Years

Return On Investment

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	£14,796	£15,018	£15,393	£15,778	£16,252	£77,237
Total Expenses	£23,838	£23,978	£24,125	£24,275	£24,431	£120,647
Profit Before Tax	£-9,042	£-8,960	£-8,731	£-8,497	£-8,180	£-43,410
Profit After Tax	£-9,042	£-8,960	£-8,731	£-8,497	£-8,180	£-43,410
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£-9,038	£-8,955	£-31	£7,033	£12,486	£1,494
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-6%	-6%	0%	5%	9%	1%

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