Semi Detached TW11 6 beds 2 baths

Waldegrave Road, Teddington, Greater London TW11

London, England · TW11

Initial Investment

First Year

£420,250First Year

Profit From Rental Income

After 5 Years

£-59,994

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£123,358

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,244	£38,818	£39,788	£40,783	£42,006	£199,639
Total Expenses	£51,736	£51,805	£51,913	£52,023	£52,156	£259,633
Profit Before Tax	£-13,492	£-12,987	£-12,125	£-11,240	£-10,150	£-59,994
Profit After Tax	£-13,492	£-12,987	£-12,125	£-11,240	£-10,150	£-59,994
Change In Property Value	£12	£12	£23,900	£42,662	£56,771	£123,358
Net Return	£-13,480	£-12,975	£11,776	£31,422	£46,622	£63,364
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	7%	11%	15%

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