Flat
TW1
1 bed
1 bath
Glebe Side, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-23,960
↘ -20%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
12%
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 | £17,973 | £18,034 | £18,105 | £18,178 | £18,258 | £90,548 |
| Profit Before Tax | £-5,217 | £-5,086 | £-4,834 | £-4,575 | £-4,247 | £-23,960 |
| Profit After Tax | £-5,217 | £-5,086 | £-4,834 | £-4,575 | £-4,247 | £-23,960 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-5,213 | £-5,083 | £2,666 | £8,812 | £13,568 | £14,751 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change