Flat TW11 2 beds 2 baths

Manor Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-17,402

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,780	£20,275	£20,782	£99,525
Total Expenses	£23,225	£23,304	£23,374	£23,465	£23,559	£116,927
Profit Before Tax	£-4,025	£-3,816	£-3,594	£-3,190	£-2,777	£-17,402
Profit After Tax	£-4,025	£-3,816	£-3,594	£-3,190	£-2,777	£-17,402
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£-4,019	£8,184	£17,827	£25,314	£17,081	£64,386
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	4%	9%	13%	9%	32%

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