Semi Detached
TW2
2 beds
1 bath
Nelson Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-21,288
↘ -12%After 5 Years
Change In Property Value
£56,776
↗ 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 | £19,248 | £19,537 | £20,025 | £20,526 | £21,142 | £100,477 |
| Total Expenses | £24,246 | £24,286 | £24,346 | £24,407 | £24,479 | £121,765 |
| Profit Before Tax | £-4,998 | £-4,750 | £-4,321 | £-3,881 | £-3,338 | £-21,288 |
| Profit After Tax | £-4,998 | £-4,750 | £-4,321 | £-3,881 | £-3,338 | £-21,288 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-4,993 | £-4,744 | £6,679 | £15,754 | £22,791 | £35,488 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change