Terraced
TW1
3 beds
2 baths
Staten Gardens, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-24,083
↘ -8%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
22%
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 | £32,376 | £32,862 | £33,683 | £34,525 | £35,561 | £169,007 |
| Total Expenses | £38,453 | £38,513 | £38,606 | £38,701 | £38,816 | £193,090 |
| Profit Before Tax | £-6,077 | £-5,652 | £-4,923 | £-4,176 | £-3,255 | £-24,083 |
| Profit After Tax | £-6,077 | £-5,652 | £-4,923 | £-4,176 | £-3,255 | £-24,083 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £-6,068 | £-5,643 | £12,577 | £27,062 | £38,314 | £66,242 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change