Flat
TW1
2 beds
2 baths
Clevedon Road, East Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-74,041
↘ -18%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
12%
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 | £40,800 | £41,412 | £42,447 | £43,508 | £44,814 | £212,982 |
| Total Expenses | £56,990 | £57,173 | £57,390 | £57,613 | £57,856 | £287,023 |
| Profit Before Tax | £-16,190 | £-15,761 | £-14,943 | £-14,104 | £-13,043 | £-74,041 |
| Profit After Tax | £-16,190 | £-15,761 | £-14,943 | £-14,104 | £-13,043 | £-74,041 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £-16,178 | £-15,749 | £9,057 | £28,736 | £43,966 | £49,833 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 10% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change