Flat TW2 1 bed 1 bath

Twickenham Square, Twickenham Station TW2

London, England · TW2

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£-23,991

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£41,286

↗ 10%After 5 Years

Return On Investment

13%

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	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£19,268	£19,335	£19,414	£19,494	£19,582	£97,094
Profit Before Tax	£-5,264	£-5,121	£-4,845	£-4,561	£-4,200	£-23,991
Profit After Tax	£-5,264	£-5,121	£-4,845	£-4,561	£-4,200	£-23,991
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£-5,260	£-5,117	£3,155	£9,718	£14,801	£17,295
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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