Flat TW1 2 beds 2 baths

Clevedon Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£472,250First Year

Profit From Rental Income

After 5 Years

£55,917

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£136,778

↗ 10%After 5 Years

Return On Investment

41%

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	£72,864	£73,957	£75,806	£77,701	£80,032	£380,360
Total Expenses	£61,856	£62,011	£62,239	£62,472	£62,748	£311,326
Profit Before Tax	£11,008	£11,946	£13,567	£15,229	£17,284	£69,034
Profit After Tax	£8,917	£9,676	£10,989	£12,335	£14,000	£55,917
Change In Property Value	£13	£13	£26,501	£47,303	£62,947	£136,778
Net Return	£8,930	£9,689	£37,490	£59,639	£76,947	£192,695
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	16%	41%

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