Flat TW1 1 bed 1 bath

Amyand Park Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-17,699

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£12,756	£12,947	£13,271	£13,603	£14,011	£66,588
Total Expenses	£16,774	£16,807	£16,853	£16,900	£16,954	£84,287
Profit Before Tax	£-4,018	£-3,860	£-3,582	£-3,297	£-2,943	£-17,699
Profit After Tax	£-4,018	£-3,860	£-3,582	£-3,297	£-2,943	£-17,699
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-4,014	£-3,856	£3,918	£10,091	£14,873	£21,012
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	-3%	-3%	3%	8%	12%	18%

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