Flat
TW2
2 beds
2 baths
Twickenham Square, Twickenham Station TW2
London, England · TW2
View property listing
Initial Investment
£214,600First YearProfit From Rental Income
£-42,555
↘ -20%After 5 Years
Change In Property Value
£66,686
↗ 10%After 5 Years
Return On Investment
11%
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 | £22,608 | £22,947 | £23,521 | £24,109 | £24,832 | £118,017 |
| Total Expenses | £31,840 | £31,965 | £32,107 | £32,252 | £32,409 | £160,572 |
| Profit Before Tax | £-9,232 | £-9,017 | £-8,586 | £-8,143 | £-7,577 | £-42,555 |
| Profit After Tax | £-9,232 | £-9,017 | £-8,586 | £-8,143 | £-7,577 | £-42,555 |
| Change In Property Value | £6 | £6 | £12,920 | £23,063 | £30,690 | £66,686 |
| Net Return | £-9,225 | £-9,011 | £4,334 | £14,919 | £23,113 | £24,130 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change