Semi Detached TW2 4 beds 2 baths

Beech Way, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£25,981

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 10%After 5 Years

Return On Investment

38%

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	£47,496	£48,208	£49,414	£50,649	£52,168	£247,936
Total Expenses	£42,941	£43,024	£43,155	£43,289	£43,452	£215,861
Profit Before Tax	£4,555	£5,185	£6,259	£7,360	£8,716	£32,075
Profit After Tax	£3,690	£4,200	£5,070	£5,961	£7,060	£25,981
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£3,699	£4,209	£24,070	£39,877	£52,192	£124,048
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change