Flat
TW1
1 bed
1 bath
Cole Park Gardens, Twickenham, Greater London TW1
London, England · TW1
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-21,832
↘ -24%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
9%
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 | £10,032 | £10,182 | £10,437 | £10,698 | £11,019 | £52,368 |
| Total Expenses | £14,707 | £14,768 | £14,837 | £14,907 | £14,981 | £74,201 |
| Profit Before Tax | £-4,675 | £-4,586 | £-4,400 | £-4,209 | £-3,963 | £-21,832 |
| Profit After Tax | £-4,675 | £-4,586 | £-4,400 | £-4,209 | £-3,963 | £-21,832 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-4,672 | £-4,583 | £1,500 | £6,323 | £10,052 | £8,620 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change