Flat
TW11
1 bed
1 bath
Langdon Park, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-15,664
↘ -11%After 5 Years
Change In Property Value
£61,341
↗ 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 | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £17,919 | £17,990 | £18,053 | £18,132 | £18,213 | £90,307 |
| Profit Before Tax | £-3,519 | £-3,374 | £-3,218 | £-2,926 | £-2,627 | £-15,664 |
| Profit After Tax | £-3,519 | £-3,374 | £-3,218 | £-2,926 | £-2,627 | £-15,664 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £-3,514 | £5,626 | £12,847 | £18,452 | £12,267 | £45,678 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change