Terraced TW1 5 beds 3 baths

London Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£492,250First Year

Profit From Rental Income

After 5 Years

£-36,336

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£141,939

↗ 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	£50,880	£51,643	£52,934	£54,258	£55,885	£265,600
Total Expenses	£60,141	£60,229	£60,369	£60,512	£60,686	£301,936
Profit Before Tax	£-9,261	£-8,586	£-7,435	£-6,254	£-4,800	£-36,336
Profit After Tax	£-9,261	£-8,586	£-7,435	£-6,254	£-4,800	£-36,336
Change In Property Value	£14	£14	£27,501	£49,088	£65,323	£141,939
Net Return	£-9,247	£-8,572	£20,066	£42,834	£60,523	£105,603
Return From Rental Income (%)	-2%	-2%	-2%	-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