Flat
TW2
2 beds
1 bath
Denmark Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£-34,173
↘ -15%After 5 Years
Change In Property Value
£72,255
↗ 10%After 5 Years
Return On Investment
16%
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 | £24,504 | £24,872 | £25,493 | £26,131 | £26,915 | £127,914 |
| Total Expenses | £32,221 | £32,304 | £32,409 | £32,516 | £32,637 | £162,087 |
| Profit Before Tax | £-7,717 | £-7,432 | £-6,915 | £-6,386 | £-5,723 | £-34,173 |
| Profit After Tax | £-7,717 | £-7,432 | £-6,915 | £-6,386 | £-5,723 | £-34,173 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £-7,710 | £-7,425 | £7,084 | £18,603 | £27,530 | £38,082 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change