Semi Detached
TW2
4 beds
1 bath
Talma Gardens, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£25,249
↗ 8%After 5 Years
Change In Property Value
£95,486
↗ 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 | £46,248 | £46,942 | £48,115 | £49,318 | £50,798 | £241,421 |
| Total Expenses | £41,824 | £41,905 | £42,033 | £42,164 | £42,323 | £210,250 |
| Profit Before Tax | £4,424 | £5,037 | £6,082 | £7,154 | £8,475 | £31,171 |
| Profit After Tax | £3,583 | £4,080 | £4,927 | £5,795 | £6,864 | £25,249 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £3,593 | £4,089 | £23,427 | £38,818 | £50,809 | £120,735 |
| 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