Semi Detached
TW2
5 beds
3 baths
Tranmere Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-43,340
↘ -10%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
19%
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 | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £52,310 | £52,385 | £52,502 | £52,622 | £52,767 | £262,585 |
| Profit Before Tax | £-10,310 | £-9,755 | £-8,806 | £-7,834 | £-6,635 | £-43,340 |
| Profit After Tax | £-10,310 | £-9,755 | £-8,806 | £-7,834 | £-6,635 | £-43,340 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £-10,298 | £-9,742 | £15,194 | £35,007 | £50,374 | £80,535 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 8% | 12% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change