Terraced
TW2
2 beds
1 bath
Norcutt Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-13,508
↘ -7%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
24%
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 | £20,904 | £21,218 | £21,748 | £22,292 | £22,960 | £109,122 |
| Total Expenses | £24,412 | £24,455 | £24,518 | £24,584 | £24,661 | £122,629 |
| Profit Before Tax | £-3,508 | £-3,237 | £-2,770 | £-2,292 | £-1,701 | £-13,508 |
| Profit After Tax | £-3,508 | £-3,237 | £-2,770 | £-2,292 | £-1,701 | £-13,508 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-3,502 | £-3,231 | £8,230 | £17,343 | £24,428 | £43,268 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change