Flat TW11 1 bed 1 bath

Stanley Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£-14,892

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£52,481

↗ 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	£12,324	£12,509	£12,696	£13,014	£13,339	£63,883
Total Expenses	£15,620	£15,688	£15,748	£15,822	£15,897	£78,774
Profit Before Tax	£-3,296	£-3,179	£-3,052	£-2,808	£-2,558	£-14,892
Profit After Tax	£-3,296	£-3,179	£-3,052	£-2,808	£-2,558	£-14,892
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£-3,292	£4,521	£10,693	£15,482	£10,185	£37,589
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	9%	13%	8%	30%

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