Flat
TW1
1 bed
1 bath
London Road, Twickenham TW1
London, England · TW1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-23,322
↘ -21%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
12%
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 | £11,904 | £12,083 | £12,385 | £12,694 | £13,075 | £62,140 |
| Total Expenses | £16,957 | £17,018 | £17,088 | £17,161 | £17,239 | £85,462 |
| Profit Before Tax | £-5,053 | £-4,935 | £-4,704 | £-4,466 | £-4,164 | £-23,322 |
| Profit After Tax | £-5,053 | £-4,935 | £-4,704 | £-4,466 | £-4,164 | £-23,322 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-5,049 | £-4,932 | £2,296 | £8,029 | £12,464 | £12,808 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change