Semi Detached
TW2
4 beds
2 baths
Cheyne Avenue, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£-29,085
↘ -11%After 5 Years
Change In Property Value
£80,518
↗ 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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £34,177 | £34,229 | £34,309 | £34,391 | £34,489 | £171,594 |
| Profit Before Tax | £-6,877 | £-6,519 | £-5,907 | £-5,279 | £-4,503 | £-29,085 |
| Profit After Tax | £-6,877 | £-6,519 | £-5,907 | £-5,279 | £-4,503 | £-29,085 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £-6,869 | £-6,512 | £9,694 | £22,568 | £32,553 | £51,434 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 12% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change