Flat TW11 1 bed 1 bath

Stanley Road, Teddington, Middlesex TW11

London, England · TW11

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-13,154

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£32,034

↗ 14%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,524	£7,637	£7,751	£7,945	£8,144	£39,001
Total Expenses	£10,314	£10,375	£10,427	£10,488	£10,551	£52,155
Profit Before Tax	£-2,790	£-2,738	£-2,676	£-2,543	£-2,407	£-13,154
Profit After Tax	£-2,790	£-2,738	£-2,676	£-2,543	£-2,407	£-13,154
Change In Property Value	£2	£4,700	£8,390	£11,164	£7,778	£32,034
Net Return	£-2,787	£1,962	£5,714	£8,621	£5,371	£18,880
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-18%
Total Net Return (%)	-4%	3%	8%	12%	8%	26%

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