Semi Detached TW11 6 beds 2 baths

Waldegrave Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-17,116

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,996	£40,596	£41,205	£42,235	£43,291	£207,323
Total Expenses	£44,718	£44,791	£44,862	£44,975	£45,092	£224,438
Profit Before Tax	£-4,722	£-4,195	£-3,657	£-2,740	£-1,801	£-17,116
Profit After Tax	£-4,722	£-4,195	£-3,657	£-2,740	£-1,801	£-17,116
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£-4,710	£20,805	£40,968	£56,643	£39,570	£153,277
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	9%	13%	9%	35%

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