Flat TW2 4 beds 3 baths

Edwin Road, Twickenham TW2

London, England · TW2

Initial Investment

First Year

£480,250First Year

Profit From Rental Income

After 5 Years

£-56,089

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£138,842

↗ 10%After 5 Years

Return On Investment

17%

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	£47,076	£47,782	£48,977	£50,201	£51,707	£245,743
Total Expenses	£60,070	£60,187	£60,350	£60,516	£60,709	£301,832
Profit Before Tax	£-12,994	£-12,405	£-11,373	£-10,315	£-9,002	£-56,089
Profit After Tax	£-12,994	£-12,405	£-11,373	£-10,315	£-9,002	£-56,089
Change In Property Value	£13	£13	£26,901	£48,017	£63,898	£138,842
Net Return	£-12,981	£-12,391	£15,528	£37,703	£54,896	£82,754
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	3%	8%	11%	17%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change