Detached
TW2
3 beds
1 bath
Hazel Close, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£-336
↗ 0%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
31%
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 | £31,176 | £31,644 | £32,435 | £33,246 | £34,243 | £162,743 |
| Total Expenses | £32,382 | £32,440 | £32,530 | £32,622 | £32,733 | £162,707 |
| Profit Before Tax | £-1,206 | £-797 | £-95 | £623 | £1,510 | £36 |
| Profit After Tax | £-1,206 | £-797 | £-95 | £539 | £1,223 | £-336 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £-1,199 | £-789 | £14,405 | £26,422 | £35,666 | £74,505 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change