Flat
TW2
3 beds
3 baths
Twickenham Green, Colne Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£372,250First YearProfit From Rental Income
£43,801
↗ 12%After 5 Years
Change In Property Value
£110,971
↗ 10%After 5 Years
Return On Investment
42%
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 | £59,124 | £60,011 | £61,511 | £63,049 | £64,940 | £308,635 |
| Total Expenses | £50,563 | £50,698 | £50,891 | £51,088 | £51,320 | £254,560 |
| Profit Before Tax | £8,561 | £9,313 | £10,620 | £11,961 | £13,620 | £54,075 |
| Profit After Tax | £6,934 | £7,544 | £8,603 | £9,688 | £11,032 | £43,801 |
| Change In Property Value | £11 | £11 | £21,500 | £38,378 | £51,071 | £110,971 |
| Net Return | £6,945 | £7,554 | £30,103 | £48,066 | £62,103 | £154,772 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change