Flat
TW2
2 beds
2 baths
Craneford House, Rose Square, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£-31,505
↘ -15%After 5 Years
Change In Property Value
£64,002
↗ 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 | £21,696 | £22,021 | £22,572 | £23,136 | £23,830 | £113,256 |
| Total Expenses | £28,768 | £28,847 | £28,945 | £29,045 | £29,157 | £144,761 |
| Profit Before Tax | £-7,072 | £-6,825 | £-6,373 | £-5,909 | £-5,327 | £-31,505 |
| Profit After Tax | £-7,072 | £-6,825 | £-6,373 | £-5,909 | £-5,327 | £-31,505 |
| Change In Property Value | £6 | £6 | £12,400 | £22,134 | £29,455 | £64,002 |
| Net Return | £-7,066 | £-6,819 | £6,028 | £16,226 | £24,128 | £32,496 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -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