Terraced
TW2
2 beds
1 bath
Norwood Close, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-12,553
↘ -8%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
24%
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 | £18,996 | £19,281 | £19,763 | £20,257 | £20,865 | £99,162 |
| Total Expenses | £22,237 | £22,277 | £22,336 | £22,396 | £22,468 | £111,714 |
| Profit Before Tax | £-3,241 | £-2,996 | £-2,573 | £-2,139 | £-1,603 | £-12,553 |
| Profit After Tax | £-3,241 | £-2,996 | £-2,573 | £-2,139 | £-1,603 | £-12,553 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-3,236 | £-2,991 | £7,427 | £15,711 | £22,151 | £39,061 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change