Semi Detached
TW1
3 beds
2 baths
March Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£492,250First YearProfit From Rental Income
£-55,730
↘ -11%After 5 Years
Change In Property Value
£141,939
↗ 10%After 5 Years
Return On Investment
18%
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 | £46,752 | £47,453 | £48,640 | £49,856 | £51,351 | £244,052 |
| Total Expenses | £59,728 | £59,810 | £59,939 | £60,072 | £60,232 | £299,782 |
| Profit Before Tax | £-12,976 | £-12,357 | £-11,300 | £-10,216 | £-8,881 | £-55,730 |
| Profit After Tax | £-12,976 | £-12,357 | £-11,300 | £-10,216 | £-8,881 | £-55,730 |
| Change In Property Value | £14 | £14 | £27,501 | £49,088 | £65,323 | £141,939 |
| Net Return | £-12,963 | £-12,343 | £16,201 | £38,872 | £56,442 | £86,209 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 11% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change