Flat
TW2
1 bed
1 bath
Nelson Road, Whitton, Twickenham, Middlesex TW2
London, England · TW2
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£-17,862
↘ -27%After 5 Years
Change In Property Value
£22,607
↗ 10%After 5 Years
Return On Investment
7%
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 | £7,668 | £7,783 | £7,978 | £8,177 | £8,422 | £40,028 |
| Total Expenses | £11,456 | £11,513 | £11,576 | £11,639 | £11,707 | £57,890 |
| Profit Before Tax | £-3,788 | £-3,730 | £-3,598 | £-3,462 | £-3,284 | £-17,862 |
| Profit After Tax | £-3,788 | £-3,730 | £-3,598 | £-3,462 | £-3,284 | £-17,862 |
| Change In Property Value | £2 | £2 | £4,380 | £7,818 | £10,404 | £22,607 |
| Net Return | £-3,785 | £-3,728 | £782 | £4,356 | £7,120 | £4,745 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 7% | 11% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change