Flat TW11 3 beds 1 bath

Waldegrave Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£23,708

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 10%After 5 Years

Return On Investment

49%

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	£28,092	£28,513	£29,226	£29,957	£30,856	£146,644
Total Expenses	£23,212	£23,326	£23,465	£23,607	£23,764	£117,374
Profit Before Tax	£4,880	£5,187	£5,761	£6,350	£7,092	£29,270
Profit After Tax	£3,953	£4,202	£4,667	£5,143	£5,744	£23,708
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£3,957	£4,206	£13,367	£20,673	£26,410	£68,613
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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