Terraced
TW11
4 beds
3 baths
Broom Park, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£32,281
↗ 10%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
41%
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 | £48,096 | £48,817 | £50,038 | £51,289 | £52,827 | £251,068 |
| Total Expenses | £42,009 | £42,093 | £42,225 | £42,361 | £42,526 | £211,214 |
| Profit Before Tax | £6,087 | £6,725 | £7,812 | £8,927 | £10,301 | £39,853 |
| Profit After Tax | £4,930 | £5,447 | £6,328 | £7,231 | £8,344 | £32,281 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £4,940 | £5,456 | £24,828 | £40,254 | £52,289 | £127,767 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change