Terraced
TW1
4 beds
3 baths
Beaufort Road, East Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£-36,954
↘ -7%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
21%
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 | £51,804 | £52,581 | £53,896 | £55,243 | £56,900 | £270,424 |
| Total Expenses | £61,225 | £61,315 | £61,457 | £61,603 | £61,779 | £307,378 |
| Profit Before Tax | £-9,421 | £-8,734 | £-7,561 | £-6,360 | £-4,879 | £-36,954 |
| Profit After Tax | £-9,421 | £-8,734 | £-7,561 | £-6,360 | £-4,879 | £-36,954 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £-9,407 | £-8,720 | £20,439 | £43,621 | £61,632 | £107,566 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change