Flat
TW1
1 bed
1 bath
Ellesmere Road, East Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-25,531
↘ -21%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
11%
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 | £12,756 | £12,947 | £13,271 | £13,603 | £14,011 | £66,588 |
| Total Expenses | £18,274 | £18,342 | £18,420 | £18,499 | £18,585 | £92,119 |
| Profit Before Tax | £-5,518 | £-5,394 | £-5,149 | £-4,896 | £-4,574 | £-25,531 |
| Profit After Tax | £-5,518 | £-5,394 | £-5,149 | £-4,896 | £-4,574 | £-25,531 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-5,514 | £-5,391 | £2,352 | £8,491 | £13,241 | £13,179 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change