Flat TW1 0 beds 0 baths

Richmond Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£-20,112

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£25,802

↗ 10%After 5 Years

Return On Investment

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	£8,496	£8,623	£8,839	£9,060	£9,332	£44,350
Total Expenses	£12,766	£12,825	£12,890	£12,956	£13,025	£64,462
Profit Before Tax	£-4,270	£-4,202	£-4,051	£-3,896	£-3,694	£-20,112
Profit After Tax	£-4,270	£-4,202	£-4,051	£-3,896	£-3,694	£-20,112
Change In Property Value	£2	£2	£4,999	£8,923	£11,874	£25,802
Net Return	£-4,268	£-4,199	£948	£5,028	£8,181	£5,690
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-26%
Total Net Return (%)	-6%	-6%	1%	7%	11%	7%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change