Flat
TW11
1 bed
1 bath
Elmtree Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-15,393
↘ -11%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,596 | £13,800 | £14,007 | £14,357 | £14,716 | £70,476 |
| Total Expenses | £17,034 | £17,104 | £17,166 | £17,243 | £17,321 | £85,869 |
| Profit Before Tax | £-3,438 | £-3,304 | £-3,159 | £-2,886 | £-2,605 | £-15,393 |
| Profit After Tax | £-3,438 | £-3,304 | £-3,159 | £-2,886 | £-2,605 | £-15,393 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £-3,434 | £5,196 | £12,014 | £17,305 | £11,461 | £42,541 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change