Terraced
TW2
3 beds
2 baths
Egerton Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£504,250First YearProfit From Rental Income
£50,138
↗ 10%After 5 Years
Change In Property Value
£145,036
↗ 10%After 5 Years
Return On Investment
39%
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 | £73,056 | £74,152 | £76,006 | £77,906 | £80,243 | £381,362 |
| Total Expenses | £63,549 | £63,670 | £63,866 | £64,067 | £64,312 | £319,464 |
| Profit Before Tax | £9,507 | £10,482 | £12,139 | £13,839 | £15,931 | £61,898 |
| Profit After Tax | £7,701 | £8,490 | £9,833 | £11,209 | £12,904 | £50,138 |
| Change In Property Value | £14 | £14 | £28,101 | £50,160 | £66,748 | £145,036 |
| Net Return | £7,715 | £8,504 | £37,934 | £61,369 | £79,652 | £195,174 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change