Terraced
TW1
3 beds
1 bath
Richmond Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-17,956
↘ -9%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
22%
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 | £23,124 | £23,471 | £24,058 | £24,659 | £25,399 | £120,710 |
| Total Expenses | £27,609 | £27,655 | £27,725 | £27,796 | £27,881 | £138,666 |
| Profit Before Tax | £-4,485 | £-4,185 | £-3,667 | £-3,137 | £-2,482 | £-17,956 |
| Profit After Tax | £-4,485 | £-4,185 | £-3,667 | £-3,137 | £-2,482 | £-17,956 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-4,479 | £-4,178 | £8,833 | £19,176 | £27,210 | £46,562 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change