Flat TW2 2 beds 1 bath

Rosecroft Gardens, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£18,251

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 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	£30,240	£30,694	£31,461	£32,247	£33,215	£157,857
Total Expenses	£26,843	£26,935	£27,054	£27,177	£27,316	£135,325
Profit Before Tax	£3,397	£3,759	£4,407	£5,071	£5,899	£22,532
Profit After Tax	£2,751	£3,045	£3,569	£4,107	£4,778	£18,251
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£2,757	£3,050	£14,569	£23,741	£30,905	£75,021
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	41%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change