Flat TW1 2 beds 1 bath

Cambridge Park, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£-33,424

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 10%After 5 Years

Return On Investment

14%

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	£20,232	£20,535	£21,049	£21,575	£22,222	£105,614
Total Expenses	£27,630	£27,706	£27,800	£27,897	£28,004	£139,038
Profit Before Tax	£-7,398	£-7,171	£-6,752	£-6,322	£-5,782	£-33,424
Profit After Tax	£-7,398	£-7,171	£-6,752	£-6,322	£-5,782	£-33,424
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£-7,392	£-7,165	£5,149	£14,920	£22,485	£27,997
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	11%	14%

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