Flat TW11 0 beds 1 bath

Rivermead Close, Teddington TW11

London, England · TW11

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£-21,500

↘ -31%After 5 Years

Change In Property Value

After 5 Years

£23,737

↗ 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	£7,356	£7,466	£7,653	£7,844	£8,080	£38,399
Total Expenses	£11,859	£11,916	£11,978	£12,041	£12,107	£59,900
Profit Before Tax	£-4,503	£-4,450	£-4,325	£-4,196	£-4,027	£-21,500
Profit After Tax	£-4,503	£-4,450	£-4,325	£-4,196	£-4,027	£-21,500
Change In Property Value	£2	£2	£4,599	£8,209	£10,924	£23,737
Net Return	£-4,501	£-4,447	£275	£4,013	£6,897	£2,237
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-6%	-6%	0%	6%	10%	3%

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