Flat TW11 1 bed 1 bath

Langdon Park, Teddington TW11

London, England · TW11

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-29,436

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 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	£12,636	£12,826	£13,146	£13,475	£13,879	£65,962
Total Expenses	£18,935	£19,000	£19,075	£19,152	£19,235	£95,398
Profit Before Tax	£-6,299	£-6,175	£-5,929	£-5,677	£-5,356	£-29,436
Profit After Tax	£-6,299	£-6,175	£-5,929	£-5,677	£-5,356	£-29,436
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-6,295	£-6,171	£1,971	£8,425	£13,410	£11,339
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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