Terraced TW1 4 beds 2 baths

Bonser Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£532,250First Year

Profit From Rental Income

After 5 Years

£-38,809

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£152,262

↗ 10%After 5 Years

Return On Investment

21%

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	£54,576	£55,395	£56,780	£58,199	£59,945	£284,894
Total Expenses	£64,478	£64,572	£64,721	£64,874	£65,059	£323,703
Profit Before Tax	£-9,902	£-9,177	£-7,941	£-6,675	£-5,114	£-38,809
Profit After Tax	£-9,902	£-9,177	£-7,941	£-6,675	£-5,114	£-38,809
Change In Property Value	£15	£15	£29,501	£52,659	£70,073	£152,262
Net Return	£-9,887	£-9,162	£21,559	£45,984	£64,959	£113,453
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	4%	9%	12%	21%

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