Flat
TW11
1 bed
1 bath
Broom Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£-26,285
↘ -25%After 5 Years
Change In Property Value
£34,060
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,718 | £10,986 | £11,261 | £11,599 | £55,125 |
| Total Expenses | £16,147 | £16,209 | £16,278 | £16,350 | £16,426 | £81,410 |
| Profit Before Tax | £-5,587 | £-5,490 | £-5,292 | £-5,089 | £-4,827 | £-26,285 |
| Profit After Tax | £-5,587 | £-5,490 | £-5,292 | £-5,089 | £-4,827 | £-26,285 |
| Change In Property Value | £3 | £3 | £6,599 | £11,779 | £15,675 | £34,060 |
| Net Return | £-5,583 | £-5,487 | £1,307 | £6,691 | £10,848 | £7,775 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change