Flat
TW2
4 beds
3 baths
Edwin Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£450,250First YearProfit From Rental Income
£53,247
↗ 12%After 5 Years
Change In Property Value
£131,100
↗ 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 | £69,840 | £70,888 | £72,660 | £74,476 | £76,711 | £364,574 |
| Total Expenses | £59,371 | £59,522 | £59,742 | £59,968 | £60,234 | £298,837 |
| Profit Before Tax | £10,469 | £11,366 | £12,918 | £14,509 | £16,477 | £65,737 |
| Profit After Tax | £8,480 | £9,206 | £10,463 | £11,752 | £13,346 | £53,247 |
| Change In Property Value | £13 | £13 | £25,401 | £45,340 | £60,334 | £131,100 |
| Net Return | £8,492 | £9,219 | £35,864 | £57,092 | £73,681 | £184,347 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change