Flat
TW1
1 bed
1 bath
Queens Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-28,648
↘ -26%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
7%
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 | £11,904 | £12,083 | £12,385 | £12,694 | £13,075 | £62,140 |
| Total Expenses | £17,977 | £18,061 | £18,154 | £18,248 | £18,348 | £90,788 |
| Profit Before Tax | £-6,073 | £-5,979 | £-5,769 | £-5,554 | £-5,273 | £-28,648 |
| Profit After Tax | £-6,073 | £-5,979 | £-5,769 | £-5,554 | £-5,273 | £-28,648 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-6,069 | £-5,975 | £1,231 | £6,941 | £11,354 | £7,482 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change