Flat
TW11
2 beds
1 bath
Udney Park Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-17,131
↘ -9%After 5 Years
Change In Property Value
£78,381
↗ 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 | £18,396 | £18,672 | £18,952 | £19,426 | £19,911 | £95,357 |
| Total Expenses | £22,340 | £22,418 | £22,487 | £22,576 | £22,667 | £112,488 |
| Profit Before Tax | £-3,944 | £-3,746 | £-3,535 | £-3,150 | £-2,756 | £-17,131 |
| Profit After Tax | £-3,944 | £-3,746 | £-3,535 | £-3,150 | £-2,756 | £-17,131 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £-3,938 | £7,754 | £16,993 | £24,166 | £16,275 | £61,250 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change