Flat
TW11
1 bed
1 bath
High Street, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-13,655
↘ -16%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,796 | £8,928 | £9,062 | £9,288 | £9,521 | £45,595 |
| Total Expenses | £11,728 | £11,791 | £11,845 | £11,910 | £11,976 | £59,249 |
| Profit Before Tax | £-2,932 | £-2,863 | £-2,783 | £-2,621 | £-2,455 | £-13,655 |
| Profit After Tax | £-2,932 | £-2,863 | £-2,783 | £-2,621 | £-2,455 | £-13,655 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £-2,929 | £2,637 | £7,034 | £10,443 | £6,646 | £23,832 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change