Flat TW1 2 beds 1 bath

Grimwood Road, Twickenham TW1

London, England · TW1

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-24,293

↘ -40%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

-6%

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	£6,804	£6,906	£7,079	£7,256	£7,473	£35,518
Total Expenses	£11,791	£11,875	£11,960	£12,048	£12,137	£59,811
Profit Before Tax	£-4,987	£-4,969	£-4,881	£-4,792	£-4,664	£-24,293
Profit After Tax	£-4,987	£-4,969	£-4,881	£-4,792	£-4,664	£-24,293
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£-4,985	£-4,967	£-881	£2,348	£4,838	£-3,647
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-8%	-8%	-1%	4%	8%	-6%

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