Flat
TW1
4 beds
1 bath
Richmond Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-34,583
↘ -17%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
14%
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 | £21,252 | £21,571 | £22,110 | £22,663 | £23,343 | £110,938 |
| Total Expenses | £28,922 | £29,000 | £29,097 | £29,196 | £29,307 | £145,521 |
| Profit Before Tax | £-7,670 | £-7,429 | £-6,987 | £-6,533 | £-5,964 | £-34,583 |
| Profit After Tax | £-7,670 | £-7,429 | £-6,987 | £-6,533 | £-5,964 | £-34,583 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-7,664 | £-7,423 | £5,513 | £15,780 | £23,728 | £29,935 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 11% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change