Terraced
TW1
4 beds
2 baths
Brewery Lane, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£51,812
↗ 10%After 5 Years
Change In Property Value
£149,681
↗ 10%After 5 Years
Return On Investment
39%
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 | £75,396 | £76,527 | £78,440 | £80,401 | £82,813 | £393,577 |
| Total Expenses | £65,568 | £65,693 | £65,895 | £66,102 | £66,354 | £329,612 |
| Profit Before Tax | £9,828 | £10,834 | £12,545 | £14,299 | £16,459 | £63,965 |
| Profit After Tax | £7,960 | £8,776 | £10,162 | £11,582 | £13,332 | £51,812 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £7,975 | £8,790 | £39,162 | £63,348 | £82,218 | £201,493 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 7% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change