Semi Detached
TW2
4 beds
2 baths
Twining Avenue, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£23,739
↗ 8%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
39%
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 | £43,740 | £44,396 | £45,506 | £46,644 | £48,043 | £228,329 |
| Total Expenses | £39,590 | £39,667 | £39,788 | £39,913 | £40,064 | £199,022 |
| Profit Before Tax | £4,150 | £4,729 | £5,718 | £6,730 | £7,979 | £29,307 |
| Profit After Tax | £3,362 | £3,831 | £4,631 | £5,452 | £6,463 | £23,739 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £3,371 | £3,840 | £22,132 | £36,690 | £48,032 | £114,064 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change