Flat
TW2
3 beds
3 baths
London Square Twickenham Square, Egerton Road TW2
London, England · TW2
View property listing
Initial Investment
£418,250First YearProfit From Rental Income
£-50,823
↘ -12%After 5 Years
Change In Property Value
£122,842
↗ 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 | £41,652 | £42,277 | £43,334 | £44,417 | £45,750 | £217,429 |
| Total Expenses | £53,378 | £53,487 | £53,636 | £53,788 | £53,964 | £268,252 |
| Profit Before Tax | £-11,726 | £-11,210 | £-10,302 | £-9,371 | £-8,214 | £-50,823 |
| Profit After Tax | £-11,726 | £-11,210 | £-10,302 | £-9,371 | £-8,214 | £-50,823 |
| Change In Property Value | £12 | £12 | £23,800 | £42,484 | £56,534 | £122,842 |
| Net Return | £-11,715 | £-11,198 | £13,499 | £33,113 | £48,320 | £72,019 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change