Semi Detached
TW2
6 beds
3 baths
Waverley Avenue, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£-29,772
↘ -11%After 5 Years
Change In Property Value
£82,578
↗ 10%After 5 Years
Return On Investment
20%
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 | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £35,038 | £35,091 | £35,173 | £35,257 | £35,357 | £175,915 |
| Profit Before Tax | £-7,042 | £-6,675 | £-6,047 | £-5,402 | £-4,607 | £-29,772 |
| Profit After Tax | £-7,042 | £-6,675 | £-6,047 | £-5,402 | £-4,607 | £-29,772 |
| Change In Property Value | £8 | £8 | £15,999 | £28,559 | £38,004 | £82,578 |
| Net Return | £-7,034 | £-6,667 | £9,953 | £23,157 | £33,397 | £52,805 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 12% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change