Semi Detached
TW2
3 beds
3 baths
Court Way, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-33,157
↘ -11%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
20%
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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £39,358 | £39,416 | £39,507 | £39,600 | £39,711 | £197,592 |
| Profit Before Tax | £-7,858 | £-7,444 | £-6,735 | £-6,009 | £-5,112 | £-33,157 |
| Profit After Tax | £-7,858 | £-7,444 | £-6,735 | £-6,009 | £-5,112 | £-33,157 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-7,849 | £-7,435 | £11,265 | £26,122 | £37,644 | £59,748 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 12% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change