Flat
TW2
2 beds
2 baths
Bakers Mews, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£-25,769
↘ -12%After 5 Years
Change In Property Value
£68,131
↗ 10%After 5 Years
Return On Investment
19%
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 | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £29,141 | £29,190 | £29,262 | £29,337 | £29,424 | £146,354 |
| Profit Before Tax | £-6,041 | £-5,743 | £-5,230 | £-4,703 | £-4,052 | £-25,769 |
| Profit After Tax | £-6,041 | £-5,743 | £-5,230 | £-4,703 | £-4,052 | £-25,769 |
| Change In Property Value | £7 | £7 | £13,200 | £23,562 | £31,355 | £68,131 |
| Net Return | £-6,034 | £-5,737 | £7,970 | £18,859 | £27,303 | £42,362 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 12% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change