Terraced TW11 4 beds 2 baths

Marina Way, Teddington TW11

London, England · TW11

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£-53,522

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 10%After 5 Years

Return On Investment

19%

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	£52,500	£53,288	£54,620	£55,985	£57,665	£274,057
Total Expenses	£65,263	£65,353	£65,497	£65,644	£65,823	£327,579
Profit Before Tax	£-12,763	£-12,065	£-10,877	£-9,659	£-8,158	£-53,522
Profit After Tax	£-12,763	£-12,065	£-10,877	£-9,659	£-8,158	£-53,522
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£-12,748	£-12,050	£19,124	£43,892	£63,103	£101,321
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	-2%	4%	8%	12%	19%

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