Terraced TW2 4 beds 2 baths

South Road, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-21,484

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 10%After 5 Years

Return On Investment

24%

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	£36,096	£36,637	£37,553	£38,492	£39,647	£188,426
Total Expenses	£41,801	£41,866	£41,969	£42,074	£42,200	£209,910
Profit Before Tax	£-5,705	£-5,229	£-4,415	£-3,581	£-2,553	£-21,484
Profit After Tax	£-5,705	£-5,229	£-4,415	£-3,581	£-2,553	£-21,484
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£-5,695	£-5,220	£14,585	£30,334	£42,579	£76,583
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	9%	13%	24%

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