Flat
TW2
2 beds
1 bath
Staines Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£137,075First YearProfit From Rental Income
£12,151
↗ 9%After 5 Years
Change In Property Value
£43,821
↗ 10%After 5 Years
Return On Investment
41%
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 | £23,340 | £23,690 | £24,282 | £24,889 | £25,636 | £121,838 |
| Total Expenses | £21,176 | £21,257 | £21,359 | £21,464 | £21,581 | £106,837 |
| Profit Before Tax | £2,164 | £2,433 | £2,923 | £3,426 | £4,055 | £15,001 |
| Profit After Tax | £1,753 | £1,971 | £2,368 | £2,775 | £3,285 | £12,151 |
| Change In Property Value | £4 | £4 | £8,490 | £15,155 | £20,167 | £43,821 |
| Net Return | £1,757 | £1,975 | £10,858 | £17,930 | £23,451 | £55,971 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change