Flat TW1 2 beds 1 bath

Whitton Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£245,750First Year

Profit From Rental Income

After 5 Years

£27,241

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£75,873

↗ 10%After 5 Years

Return On Investment

42%

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	£40,416	£41,022	£42,048	£43,099	£44,392	£210,977
Total Expenses	£35,203	£35,309	£35,455	£35,604	£35,776	£177,347
Profit Before Tax	£5,213	£5,713	£6,593	£7,495	£8,616	£33,630
Profit After Tax	£4,223	£4,627	£5,340	£6,071	£6,979	£27,241
Change In Property Value	£7	£7	£14,700	£26,240	£34,918	£75,873
Net Return	£4,230	£4,635	£20,041	£32,311	£41,897	£103,114
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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