Flat TW1 2 beds 1 bath

The Embankment, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-43,305

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

16%

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	£28,896	£29,329	£30,063	£30,814	£31,739	£150,841
Total Expenses	£38,613	£38,703	£38,819	£38,938	£39,073	£194,146
Profit Before Tax	£-9,717	£-9,373	£-8,756	£-8,124	£-7,334	£-43,305
Profit After Tax	£-9,717	£-9,373	£-8,756	£-8,124	£-7,334	£-43,305
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-9,709	£-9,365	£8,244	£22,222	£33,047	£44,439
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	-3%	3%	8%	12%	16%

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