Flat
TW11
1 bed
1 bath
Stanley Road, Teddington, Middlesex TW11
London, England · TW11
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-21,713
↘ -30%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,524 | £7,637 | £7,828 | £8,023 | £8,264 | £39,276 |
| Total Expenses | £12,076 | £12,133 | £12,195 | £12,259 | £12,326 | £60,989 |
| Profit Before Tax | £-4,552 | £-4,496 | £-4,368 | £-4,235 | £-4,061 | £-21,713 |
| Profit After Tax | £-4,552 | £-4,496 | £-4,368 | £-4,235 | £-4,061 | £-21,713 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £-4,550 | £-4,494 | £333 | £4,154 | £7,103 | £2,546 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 0% | 6% | 10% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change