Flat
TW2
2 beds
2 baths
Egerton Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£235,250First YearProfit From Rental Income
£-34,386
↘ -15%After 5 Years
Change In Property Value
£72,776
↗ 10%After 5 Years
Return On Investment
16%
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 | £24,672 | £25,042 | £25,668 | £26,310 | £27,099 | £128,791 |
| Total Expenses | £32,438 | £32,521 | £32,627 | £32,735 | £32,856 | £163,177 |
| Profit Before Tax | £-7,766 | £-7,479 | £-6,959 | £-6,425 | £-5,757 | £-34,386 |
| Profit After Tax | £-7,766 | £-7,479 | £-6,959 | £-6,425 | £-5,757 | £-34,386 |
| Change In Property Value | £7 | £7 | £14,100 | £25,169 | £33,493 | £72,776 |
| Net Return | £-7,759 | £-7,472 | £7,142 | £18,744 | £27,736 | £38,391 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change