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

£31,238

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£43,351

↗ 10%After 5 Years

Return On Investment

55%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,120	£27,527	£28,215	£28,920	£29,788	£141,570
Total Expenses	£20,435	£20,500	£20,591	£20,685	£20,794	£103,005
Profit Before Tax	£6,685	£7,027	£7,624	£8,235	£8,994	£38,565
Profit After Tax	£5,415	£5,692	£6,175	£6,671	£7,285	£31,238
Change In Property Value	£4	£4	£8,399	£14,993	£19,951	£43,351
Net Return	£5,419	£5,696	£14,574	£21,663	£27,236	£74,589
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change