Flat
TW1
4 beds
2 baths
Balmoral Mansions, Clevedon Road, East Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£-68,402
↘ -13%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
16%
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 | £51,000 | £51,765 | £53,059 | £54,386 | £56,017 | £266,227 |
| Total Expenses | £66,613 | £66,735 | £66,907 | £67,084 | £67,290 | £334,628 |
| Profit Before Tax | £-15,613 | £-14,970 | £-13,848 | £-12,698 | £-11,273 | £-68,402 |
| Profit After Tax | £-15,613 | £-14,970 | £-13,848 | £-12,698 | £-11,273 | £-68,402 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £-15,598 | £-14,955 | £16,152 | £40,853 | £59,989 | £86,441 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 11% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change