Flat TW11 0 beds 1 bath

Kingston Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£-20,059

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£20,641

↗ 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	£10,573	£10,628	£10,687	£10,748	£10,811	£53,447
Profit Before Tax	£-4,177	£-4,136	£-4,033	£-3,927	£-3,786	£-20,059
Profit After Tax	£-4,177	£-4,136	£-4,033	£-3,927	£-3,786	£-20,059
Change In Property Value	£2	£2	£3,999	£7,138	£9,499	£20,641
Net Return	£-4,175	£-4,134	£-34	£3,211	£5,713	£581
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