Flat TW11 2 beds 2 baths

Church Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-18,271

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£92,012

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,600	£21,924	£22,253	£22,809	£23,379	£111,965
Total Expenses	£25,878	£25,961	£26,034	£26,132	£26,232	£130,236
Profit Before Tax	£-4,278	£-4,037	£-3,782	£-3,323	£-2,852	£-18,271
Profit After Tax	£-4,278	£-4,037	£-3,782	£-3,323	£-2,852	£-18,271
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£-4,271	£9,464	£20,316	£28,745	£19,488	£73,741
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

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