Flat
TW2
2 beds
1 bath
Denmark Road, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£156,482First YearProfit From Rental Income
£-26,725
↘ -17%After 5 Years
Change In Property Value
£49,545
↗ 10%After 5 Years
Return On Investment
15%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £22,722 | £22,793 | £22,879 | £22,966 | £23,063 | £114,423 |
| Profit Before Tax | £-5,922 | £-5,741 | £-5,401 | £-5,051 | £-4,610 | £-26,725 |
| Profit After Tax | £-5,922 | £-5,741 | £-5,401 | £-5,051 | £-4,610 | £-26,725 |
| Change In Property Value | £5 | £5 | £9,599 | £17,135 | £22,801 | £49,545 |
| Net Return | £-5,917 | £-5,736 | £4,199 | £12,083 | £18,191 | £22,820 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change