Flat TW11 1 bed 1 bath

Langdon Park, Teddington TW11

London, England · TW11

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£-29,177

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 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	£12,480	£12,667	£12,984	£13,308	£13,708	£65,147
Total Expenses	£18,721	£18,786	£18,861	£18,937	£19,020	£94,324
Profit Before Tax	£-6,241	£-6,119	£-5,877	£-5,628	£-5,312	£-29,177
Profit After Tax	£-6,241	£-6,119	£-5,877	£-5,628	£-5,312	£-29,177
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£-6,237	£-6,115	£1,923	£8,295	£13,216	£11,082
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-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