Flat
TW1
1 bed
1 bath
Radnor Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-23,014
↘ -19%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
13%
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 | £17,792 | £17,849 | £17,916 | £17,985 | £18,061 | £89,602 |
| Profit Before Tax | £-5,036 | £-4,901 | £-4,645 | £-4,382 | £-4,050 | £-23,014 |
| Profit After Tax | £-5,036 | £-4,901 | £-4,645 | £-4,382 | £-4,050 | £-23,014 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-5,032 | £-4,897 | £2,855 | £9,005 | £13,765 | £15,696 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 11% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change