Flat TW2 1 bed 1 bath

Twickenham Square, Twickenham Station TW2

London, England · TW2

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£-30,870

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 10%After 5 Years

Return On Investment

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	£14,700	£14,920	£15,294	£15,676	£16,146	£76,736
Total Expenses	£21,316	£21,411	£21,516	£21,624	£21,739	£107,606
Profit Before Tax	£-6,616	£-6,490	£-6,223	£-5,949	£-5,593	£-30,870
Profit After Tax	£-6,616	£-6,490	£-6,223	£-5,949	£-5,593	£-30,870
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£-6,611	£-6,486	£2,177	£9,046	£14,360	£12,486
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change