Semi Detached TW1 5 beds 1 bath

Park House Gardens, East Twickenham TW1

London, England · TW1

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£40,761

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£149,681

↗ 10%After 5 Years

Return On Investment

36%

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	£72,492	£73,579	£75,419	£77,304	£79,623	£378,418
Total Expenses	£65,278	£65,398	£65,593	£65,792	£66,035	£328,096
Profit Before Tax	£7,214	£8,181	£9,826	£11,512	£13,588	£50,322
Profit After Tax	£5,843	£6,627	£7,959	£9,325	£11,007	£40,761
Change In Property Value	£15	£15	£29,001	£51,766	£68,886	£149,681
Net Return	£5,858	£6,641	£36,960	£61,091	£79,892	£190,442
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	7%	12%	15%	36%

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