Flat
TW2
3 beds
2 baths
Brunswick Close, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£185,550First YearProfit From Rental Income
£18,894
↗ 10%After 5 Years
Change In Property Value
£58,118
↗ 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 | £30,960 | £31,424 | £32,210 | £33,015 | £34,006 | £161,615 |
| Total Expenses | £27,433 | £27,525 | £27,647 | £27,771 | £27,913 | £138,290 |
| Profit Before Tax | £3,527 | £3,899 | £4,563 | £5,244 | £6,093 | £23,325 |
| Profit After Tax | £2,857 | £3,158 | £3,696 | £4,248 | £4,935 | £18,894 |
| Change In Property Value | £6 | £6 | £11,260 | £20,100 | £26,747 | £58,118 |
| Net Return | £2,862 | £3,164 | £14,956 | £24,347 | £31,682 | £77,011 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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