Flat
TW2
1 bed
1 bath
Egerton Road, Twickenham Square TW2
London, England · TW2
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£16,807
↗ 10%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
41%
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 | £28,596 | £29,025 | £29,751 | £30,494 | £31,409 | £149,275 |
| Total Expenses | £25,491 | £25,579 | £25,695 | £25,813 | £25,947 | £128,526 |
| Profit Before Tax | £3,105 | £3,445 | £4,056 | £4,681 | £5,462 | £20,749 |
| Profit After Tax | £2,515 | £2,791 | £3,285 | £3,792 | £4,424 | £16,807 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £2,521 | £2,796 | £13,685 | £22,356 | £29,128 | £70,486 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change