Flat
TW11
1 bed
1 bath
Cloister Close, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£-14,002
↘ -15%After 5 Years
Change In Property Value
£41,576
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £12,789 | £12,854 | £12,909 | £12,976 | £13,045 | £64,573 |
| Profit Before Tax | £-3,033 | £-2,951 | £-2,859 | £-2,674 | £-2,485 | £-14,002 |
| Profit After Tax | £-3,033 | £-2,951 | £-2,859 | £-2,674 | £-2,485 | £-14,002 |
| Change In Property Value | £3 | £6,100 | £10,889 | £14,490 | £10,094 | £41,576 |
| Net Return | £-3,030 | £3,149 | £8,030 | £11,815 | £7,609 | £27,574 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change