Terraced
TW2
3 beds
2 baths
Egerton Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£506,250First YearProfit From Rental Income
£-30,594
↘ -6%After 5 Years
Change In Property Value
£145,552
↗ 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 | £53,580 | £54,384 | £55,743 | £57,137 | £58,851 | £279,695 |
| Total Expenses | £61,800 | £61,892 | £62,038 | £62,189 | £62,371 | £310,289 |
| Profit Before Tax | £-8,220 | £-7,508 | £-6,295 | £-5,052 | £-3,520 | £-30,594 |
| Profit After Tax | £-8,220 | £-7,508 | £-6,295 | £-5,052 | £-3,520 | £-30,594 |
| Change In Property Value | £14 | £14 | £28,201 | £50,338 | £66,986 | £145,552 |
| Net Return | £-8,206 | £-7,494 | £21,906 | £45,286 | £63,466 | £114,958 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 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