Semi Detached
TW1
2 beds
2 baths
Bell Lane, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£-37,183
↘ -12%After 5 Years
Change In Property Value
£92,390
↗ 10%After 5 Years
Return On Investment
18%
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 | £30,432 | £30,888 | £31,661 | £32,452 | £33,426 | £158,859 |
| Total Expenses | £39,052 | £39,109 | £39,197 | £39,288 | £39,396 | £196,042 |
| Profit Before Tax | £-8,620 | £-8,221 | £-7,537 | £-6,835 | £-5,970 | £-37,183 |
| Profit After Tax | £-8,620 | £-8,221 | £-7,537 | £-6,835 | £-5,970 | £-37,183 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £-8,611 | £-8,212 | £10,364 | £25,117 | £36,549 | £55,206 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change