Flat TW11 0 beds 1 bath

Rivermead Close, Teddington TW11

London, England · TW11

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£-13,125

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£31,345

↗ 14%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,356	£7,466	£7,578	£7,768	£7,962	£38,130
Total Expenses	£10,134	£10,195	£10,247	£10,308	£10,370	£51,256
Profit Before Tax	£-2,778	£-2,729	£-2,669	£-2,540	£-2,408	£-13,125
Profit After Tax	£-2,778	£-2,729	£-2,669	£-2,540	£-2,408	£-13,125
Change In Property Value	£2	£4,599	£8,209	£10,924	£7,611	£31,345
Net Return	£-2,776	£1,870	£5,540	£8,384	£5,202	£18,220
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	3%	8%	12%	7%	26%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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