Terraced
TW11
2 beds
1 bath
Broom Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£250,982First YearProfit From Rental Income
£25,748
↗ 10%After 5 Years
Change In Property Value
£77,416
↗ 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 | £38,988 | £39,573 | £40,562 | £41,576 | £42,823 | £203,523 |
| Total Expenses | £34,153 | £34,223 | £34,333 | £34,445 | £34,580 | £171,734 |
| Profit Before Tax | £4,835 | £5,350 | £6,229 | £7,131 | £8,243 | £31,788 |
| Profit After Tax | £3,916 | £4,333 | £5,046 | £5,776 | £6,677 | £25,748 |
| Change In Property Value | £7 | £7 | £14,999 | £26,774 | £35,628 | £77,416 |
| Net Return | £3,924 | £4,341 | £20,045 | £32,550 | £42,305 | £103,165 |
| 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