Flat TW11 1 bed 1 bath

Stanley Road, Teddington, Middlesex TW11

London, England · TW11

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£15,308

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£24,259

↗ 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	£15,168	£15,396	£15,780	£16,175	£16,660	£79,179
Total Expenses	£11,940	£11,988	£12,051	£12,114	£12,186	£60,280
Profit Before Tax	£3,228	£3,407	£3,730	£4,061	£4,474	£18,899
Profit After Tax	£2,614	£2,760	£3,021	£3,289	£3,624	£15,308
Change In Property Value	£2	£2	£4,700	£8,390	£11,164	£24,259
Net Return	£2,617	£2,762	£7,721	£11,679	£14,788	£39,567
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	21%	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