Flat W3 2 beds 1 bath

Twyford Avenue W3

London, England · W3

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£15,827

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 10%After 5 Years

Return On Investment

41%

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	£27,492	£27,904	£28,602	£29,317	£30,197	£143,512
Total Expenses	£24,585	£24,672	£24,785	£24,900	£25,031	£123,972
Profit Before Tax	£2,907	£3,232	£3,817	£4,417	£5,166	£19,540
Profit After Tax	£2,355	£2,618	£3,092	£3,578	£4,184	£15,827
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£2,360	£2,623	£13,091	£21,426	£27,936	£67,436
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change