Flat TW1 2 beds 1 bath

Cambridge Park, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-36,496

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 10%After 5 Years

Return On Investment

15%

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	£22,956	£23,300	£23,883	£24,480	£25,214	£119,833
Total Expenses	£31,076	£31,157	£31,258	£31,361	£31,478	£156,330
Profit Before Tax	£-8,120	£-7,856	£-7,375	£-6,882	£-6,263	£-36,496
Profit After Tax	£-8,120	£-7,856	£-7,375	£-6,882	£-6,263	£-36,496
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£-8,113	£-7,850	£6,125	£17,216	£25,804	£33,183
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	11%	15%

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