Flat
TW11
1 bed
1 bath
Broom Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£-14,265
↘ -14%After 5 Years
Change In Property Value
£44,977
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,718 | £10,879 | £11,151 | £11,430 | £54,739 |
| Total Expenses | £13,672 | £13,738 | £13,795 | £13,864 | £13,935 | £69,004 |
| Profit Before Tax | £-3,112 | £-3,020 | £-2,916 | £-2,713 | £-2,505 | £-14,265 |
| Profit After Tax | £-3,112 | £-3,020 | £-2,916 | £-2,713 | £-2,505 | £-14,265 |
| Change In Property Value | £3 | £6,599 | £11,779 | £15,675 | £10,920 | £44,977 |
| Net Return | £-3,109 | £3,579 | £8,863 | £12,962 | £8,416 | £30,712 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 3% | 9% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change