Flat
TW11
1 bed
1 bath
Broom Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£24,655
↗ 24%After 5 Years
Change In Property Value
£34,060
↗ 10%After 5 Years
Return On Investment
56%
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 | £21,300 | £21,619 | £22,160 | £22,714 | £23,395 | £111,189 |
| Total Expenses | £16,021 | £16,071 | £16,142 | £16,215 | £16,300 | £80,750 |
| Profit Before Tax | £5,279 | £5,548 | £6,018 | £6,499 | £7,095 | £30,439 |
| Profit After Tax | £4,276 | £4,494 | £4,874 | £5,264 | £5,747 | £24,655 |
| Change In Property Value | £3 | £3 | £6,599 | £11,779 | £15,675 | £34,060 |
| Net Return | £4,279 | £4,497 | £11,473 | £17,043 | £21,422 | £58,716 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 21% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change