Semi Detached
TW1
4 beds
2 baths
Clevedon Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£-60,569
↘ -11%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
17%
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 | £51,000 | £51,765 | £53,059 | £54,386 | £56,017 | £266,227 |
| Total Expenses | £65,113 | £65,201 | £65,341 | £65,484 | £65,658 | £326,796 |
| Profit Before Tax | £-14,113 | £-13,436 | £-12,282 | £-11,099 | £-9,641 | £-60,569 |
| Profit After Tax | £-14,113 | £-13,436 | £-12,282 | £-11,099 | £-9,641 | £-60,569 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £-14,098 | £-13,420 | £17,719 | £42,452 | £61,620 | £94,274 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 3% | 8% | 11% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change