Flat TW11 2 beds 1 bath

Kingston Lane, Teddington TW11

London, England · TW11

Initial Investment

First Year

£135,482First Year

Profit From Rental Income

After 5 Years

£-30,608

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£43,351

↗ 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	£13,440	£13,642	£13,983	£14,332	£14,762	£70,159
Total Expenses	£20,006	£20,072	£20,149	£20,228	£20,313	£100,767
Profit Before Tax	£-6,566	£-6,430	£-6,166	£-5,895	£-5,551	£-30,608
Profit After Tax	£-6,566	£-6,430	£-6,166	£-5,895	£-5,551	£-30,608
Change In Property Value	£4	£4	£8,399	£14,993	£19,951	£43,351
Net Return	£-6,561	£-6,426	£2,233	£9,097	£14,400	£12,743
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