Flat TW1 1 bed 1 bath

Perryn Court, Grimwood Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-28,204

↘ -46%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 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	£6,804	£6,906	£7,079	£7,256	£7,473	£35,518
Total Expenses	£12,540	£12,641	£12,742	£12,846	£12,952	£63,722
Profit Before Tax	£-5,736	£-5,735	£-5,664	£-5,591	£-5,478	£-28,204
Profit After Tax	£-5,736	£-5,735	£-5,664	£-5,591	£-5,478	£-28,204
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£-5,734	£-5,733	£-1,664	£1,550	£4,023	£-7,558
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-46%
Total Net Return (%)	-9%	-9%	-3%	3%	7%	-12%

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