Flat
TW11
2 beds
1 bath
Kingston Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£135,482First YearProfit From Rental Income
£-15,308
↘ -11%After 5 Years
Change In Property Value
£57,245
↗ 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 | £13,440 | £13,642 | £13,846 | £14,192 | £14,547 | £69,667 |
| Total Expenses | £16,856 | £16,926 | £16,988 | £17,064 | £17,142 | £84,976 |
| Profit Before Tax | £-3,416 | £-3,284 | £-3,141 | £-2,872 | £-2,595 | £-15,308 |
| Profit After Tax | £-3,416 | £-3,284 | £-3,141 | £-2,872 | £-2,595 | £-15,308 |
| Change In Property Value | £4 | £8,399 | £14,992 | £19,951 | £13,899 | £57,245 |
| Net Return | £-3,412 | £5,115 | £11,851 | £17,079 | £11,304 | £41,937 |
| 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