Terraced
TW1
2 beds
1 bath
Grosvenor Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£34,156
↗ 10%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
41%
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 | £50,700 | £51,461 | £52,747 | £54,066 | £55,688 | £264,661 |
| Total Expenses | £44,253 | £44,341 | £44,480 | £44,623 | £44,796 | £222,493 |
| Profit Before Tax | £6,447 | £7,120 | £8,267 | £9,443 | £10,892 | £42,168 |
| Profit After Tax | £5,222 | £5,767 | £6,696 | £7,649 | £8,822 | £34,156 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £5,232 | £5,777 | £26,197 | £42,457 | £55,142 | £134,804 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change