Flat
TW1
1 bed
1 bath
York Street, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£6,821
↗ 7%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
40%
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 | £17,316 | £17,576 | £18,015 | £18,466 | £19,019 | £90,392 |
| Total Expenses | £16,229 | £16,301 | £16,388 | £16,477 | £16,575 | £81,971 |
| Profit Before Tax | £1,087 | £1,275 | £1,627 | £1,989 | £2,444 | £8,421 |
| Profit After Tax | £880 | £1,032 | £1,318 | £1,611 | £1,980 | £6,821 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £883 | £1,036 | £7,618 | £12,856 | £16,945 | £39,338 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change