Semi Detached
TW2
5 beds
4 baths
Prospect Crescent, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£-46,715
↘ -10%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
19%
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 | £45,504 | £46,187 | £47,341 | £48,525 | £49,980 | £237,537 |
| Total Expenses | £56,628 | £56,708 | £56,834 | £56,963 | £57,119 | £284,252 |
| Profit Before Tax | £-11,124 | £-10,521 | £-9,493 | £-8,438 | £-7,139 | £-46,715 |
| Profit After Tax | £-11,124 | £-10,521 | £-9,493 | £-8,438 | £-7,139 | £-46,715 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £-11,111 | £-10,508 | £16,508 | £37,972 | £54,621 | £87,482 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 8% | 12% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change