Flat
TW11
6 beds
2 baths
Waldegrave Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£420,250First YearProfit From Rental Income
£89,821
↗ 21%After 5 Years
Change In Property Value
£123,358
↗ 10%After 5 Years
Return On Investment
51%
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 | £76,284 | £77,428 | £79,364 | £81,348 | £83,789 | £398,213 |
| Total Expenses | £57,040 | £57,200 | £57,437 | £57,679 | £57,966 | £287,323 |
| Profit Before Tax | £19,244 | £20,228 | £21,927 | £23,669 | £25,823 | £110,890 |
| Profit After Tax | £15,588 | £16,385 | £17,761 | £19,172 | £20,916 | £89,821 |
| Change In Property Value | £12 | £12 | £23,900 | £42,662 | £56,771 | £123,358 |
| Net Return | £15,600 | £16,396 | £41,661 | £61,834 | £77,688 | £213,179 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change