Flat TW11 1 bed 1 bath

High Street, Teddington TW11

London, England · TW11

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-20,069

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,396	£6,492	£6,654	£6,821	£7,025	£33,388
Total Expenses	£10,575	£10,630	£10,689	£10,750	£10,813	£53,457
Profit Before Tax	£-4,179	£-4,138	£-4,035	£-3,929	£-3,788	£-20,069
Profit After Tax	£-4,179	£-4,138	£-4,035	£-3,929	£-3,788	£-20,069
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£-4,177	£-4,136	£-35	£3,211	£5,714	£577
Return From Rental Income (%)	-7%	-7%	-7%	-6%	-6%	-33%
Total Net Return (%)	-7%	-7%	0%	5%	9%	1%

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