Terraced
TW2
2 beds
1 bath
Warwick Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-15,979
↘ -7%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
24%
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 | £25,656 | £26,041 | £26,692 | £27,359 | £28,180 | £133,928 |
| Total Expenses | £29,846 | £29,896 | £29,972 | £30,050 | £30,142 | £149,907 |
| Profit Before Tax | £-4,190 | £-3,855 | £-3,280 | £-2,691 | £-1,963 | £-15,979 |
| Profit After Tax | £-4,190 | £-3,855 | £-3,280 | £-2,691 | £-1,963 | £-15,979 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-4,183 | £-3,849 | £10,220 | £21,407 | £30,105 | £53,700 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change