Flat
TW2
2 beds
2 baths
Twickenham Square, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-34,183
↘ -15%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
16%
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 | £24,504 | £24,872 | £25,493 | £26,131 | £26,915 | £127,914 |
| Total Expenses | £32,223 | £32,306 | £32,411 | £32,518 | £32,639 | £162,097 |
| Profit Before Tax | £-7,719 | £-7,434 | £-6,917 | £-6,388 | £-5,725 | £-34,183 |
| Profit After Tax | £-7,719 | £-7,434 | £-6,917 | £-6,388 | £-5,725 | £-34,183 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-7,712 | £-7,427 | £7,083 | £18,603 | £27,530 | £38,077 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change