Terraced
TW2
3 beds
3 baths
Rose Square, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£418,250First YearProfit From Rental Income
£-26,247
↘ -6%After 5 Years
Change In Property Value
£122,842
↗ 10%After 5 Years
Return On Investment
23%
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 | £45,216 | £45,894 | £47,042 | £48,218 | £49,664 | £236,034 |
| Total Expenses | £52,235 | £52,314 | £52,440 | £52,568 | £52,724 | £262,280 |
| Profit Before Tax | £-7,019 | £-6,420 | £-5,398 | £-4,351 | £-3,059 | £-26,247 |
| Profit After Tax | £-7,019 | £-6,420 | £-5,398 | £-4,351 | £-3,059 | £-26,247 |
| Change In Property Value | £12 | £12 | £23,800 | £42,484 | £56,534 | £122,842 |
| Net Return | £-7,007 | £-6,408 | £18,402 | £38,133 | £53,474 | £96,595 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change