Semi Detached
TW2
3 beds
2 baths
Palmerston Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£-27,194
↘ -11%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
20%
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 | £25,380 | £25,761 | £26,405 | £27,065 | £27,877 | £132,487 |
| Total Expenses | £31,802 | £31,852 | £31,927 | £32,004 | £32,096 | £159,681 |
| Profit Before Tax | £-6,422 | £-6,091 | £-5,522 | £-4,939 | £-4,219 | £-27,194 |
| Profit After Tax | £-6,422 | £-6,091 | £-5,522 | £-4,939 | £-4,219 | £-27,194 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £-6,415 | £-6,084 | £8,978 | £20,944 | £30,224 | £47,646 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 12% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change