Flat
TW1
2 beds
2 baths
Oak Lane, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-37,323
↘ -15%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
16%
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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £33,904 | £33,979 | £34,078 | £34,180 | £34,295 | £170,437 |
| Profit Before Tax | £-8,404 | £-8,097 | £-7,549 | £-6,987 | £-6,287 | £-37,323 |
| Profit After Tax | £-8,404 | £-8,097 | £-7,549 | £-6,987 | £-6,287 | £-37,323 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-8,397 | £-8,089 | £7,452 | £19,789 | £29,344 | £40,098 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change