Flat
TW1
1 bed
1 bath
Queens Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-29,541
↘ -18%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
13%
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 | £16,836 | £17,089 | £17,516 | £17,954 | £18,492 | £87,886 |
| Total Expenses | £23,323 | £23,394 | £23,480 | £23,567 | £23,664 | £117,428 |
| Profit Before Tax | £-6,487 | £-6,305 | £-5,964 | £-5,614 | £-5,172 | £-29,541 |
| Profit After Tax | £-6,487 | £-6,305 | £-5,964 | £-5,614 | £-5,172 | £-29,541 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-6,482 | £-6,300 | £3,936 | £12,058 | £18,345 | £21,557 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change