Semi Detached
TW2
4 beds
2 baths
Court Way, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£34,858
↗ 8%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
37%
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 | £62,496 | £63,433 | £65,019 | £66,645 | £68,644 | £326,238 |
| Total Expenses | £56,343 | £56,449 | £56,618 | £56,791 | £57,002 | £283,203 |
| Profit Before Tax | £6,153 | £6,985 | £8,401 | £9,853 | £11,642 | £43,034 |
| Profit After Tax | £4,984 | £5,658 | £6,805 | £7,981 | £9,430 | £34,858 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £4,996 | £5,670 | £31,806 | £52,607 | £68,814 | £163,893 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change