Flat TW11 0 beds 1 bath

Rivermead Close, Teddington TW11

London, England · TW11

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£12,265

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£23,737

↗ 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	£14,844	£15,067	£15,443	£15,829	£16,304	£77,488
Total Expenses	£12,328	£12,389	£12,464	£12,540	£12,625	£62,346
Profit Before Tax	£2,516	£2,677	£2,979	£3,289	£3,680	£15,141
Profit After Tax	£2,038	£2,169	£2,413	£2,664	£2,981	£12,265
Change In Property Value	£2	£2	£4,599	£8,209	£10,924	£23,737
Net Return	£2,041	£2,171	£7,012	£10,873	£13,905	£36,002
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	16%	20%	51%

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