Terraced
TW1
4 beds
3 baths
Beaufort Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£49,936
↗ 10%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
39%
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 | £72,792 | £73,884 | £75,731 | £77,624 | £79,953 | £379,984 |
| Total Expenses | £63,324 | £63,445 | £63,640 | £63,841 | £64,084 | £318,334 |
| Profit Before Tax | £9,468 | £10,439 | £12,091 | £13,784 | £15,869 | £61,650 |
| Profit After Tax | £7,669 | £8,456 | £9,793 | £11,165 | £12,854 | £49,936 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £7,683 | £8,470 | £37,794 | £61,146 | £79,364 | £194,456 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change