Terraced
TW2
3 beds
2 baths
Norcutt Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-15,530
↘ -7%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
24%
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 | £24,696 | £25,066 | £25,693 | £26,335 | £27,125 | £128,916 |
| Total Expenses | £28,758 | £28,807 | £28,880 | £28,956 | £29,045 | £144,446 |
| Profit Before Tax | £-4,062 | £-3,740 | £-3,187 | £-2,620 | £-1,920 | £-15,530 |
| Profit After Tax | £-4,062 | £-3,740 | £-3,187 | £-2,620 | £-1,920 | £-15,530 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-4,056 | £-3,734 | £9,813 | £20,585 | £28,960 | £51,569 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change