Terraced
TW11
2 beds
1 bath
Arlington Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-726
↗ 0%After 5 Years
Change In Property Value
£119,275
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,624 | £31,083 | £31,550 | £32,338 | £33,147 | £158,742 |
| Total Expenses | £31,716 | £31,774 | £31,831 | £31,920 | £32,012 | £159,252 |
| Profit Before Tax | £-1,092 | £-691 | £-281 | £418 | £1,135 | £-510 |
| Profit After Tax | £-1,092 | £-691 | £-281 | £418 | £919 | £-726 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £-1,083 | £16,810 | £30,957 | £41,987 | £29,879 | £118,549 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change