Terraced
TW2
3 beds
3 baths
Colonial Avenue, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£-14,509
↘ -7%After 5 Years
Change In Property Value
£61,932
↗ 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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £26,583 | £26,629 | £26,697 | £26,768 | £26,851 | £133,528 |
| Profit Before Tax | £-3,783 | £-3,487 | £-2,977 | £-2,454 | £-1,808 | £-14,509 |
| Profit After Tax | £-3,783 | £-3,487 | £-2,977 | £-2,454 | £-1,808 | £-14,509 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £-3,777 | £-3,481 | £9,022 | £18,965 | £26,694 | £47,423 |
| 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