Flat TW11 1 bed 1 bath

Church Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£-15,058

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£54,519

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£12,996	£13,191	£13,521	£13,859	£66,371
Total Expenses	£16,149	£16,218	£16,278	£16,353	£16,430	£81,428
Profit Before Tax	£-3,345	£-3,222	£-3,087	£-2,833	£-2,571	£-15,058
Profit After Tax	£-3,345	£-3,222	£-3,087	£-2,833	£-2,571	£-15,058
Change In Property Value	£4	£7,999	£14,278	£19,000	£13,237	£54,519
Net Return	£-3,341	£4,777	£11,191	£16,168	£10,666	£39,461
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	9%	13%	8%	31%

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