Flat TW11 1 bed 1 bath

Park Lane, Teddington TW11

London, England · TW11

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£-13,820

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£39,524

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,276	£9,415	£9,556	£9,795	£10,040	£48,083
Total Expenses	£12,257	£12,321	£12,376	£12,441	£12,509	£61,903
Profit Before Tax	£-2,981	£-2,906	£-2,819	£-2,646	£-2,468	£-13,820
Profit After Tax	£-2,981	£-2,906	£-2,819	£-2,646	£-2,468	£-13,820
Change In Property Value	£3	£5,799	£10,351	£13,775	£9,596	£39,524
Net Return	£-2,978	£2,894	£7,532	£11,128	£7,128	£25,704
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	8%	12%	8%	29%

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