Terraced
TW11
2 beds
1 bath
Arlington Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-32,314
↘ -11%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,624 | £31,083 | £31,860 | £32,657 | £33,637 | £159,861 |
| Total Expenses | £38,278 | £38,335 | £38,424 | £38,515 | £38,623 | £192,175 |
| Profit Before Tax | £-7,654 | £-7,252 | £-6,563 | £-5,858 | £-4,986 | £-32,314 |
| Profit After Tax | £-7,654 | £-7,252 | £-6,563 | £-5,858 | £-4,986 | £-32,314 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £-7,645 | £-7,243 | £10,937 | £25,381 | £36,583 | £58,011 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 12% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change