Flat TW11 2 beds 1 bath

Oxford Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£156,482First Year

Profit From Rental Income

After 5 Years

£-33,490

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£49,545

↗ 10%After 5 Years

Return On Investment

10%

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	£15,360	£15,590	£15,980	£16,380	£16,871	£80,181
Total Expenses	£22,578	£22,647	£22,729	£22,813	£22,905	£113,671
Profit Before Tax	£-7,218	£-7,057	£-6,749	£-6,433	£-6,034	£-33,490
Profit After Tax	£-7,218	£-7,057	£-6,749	£-6,433	£-6,034	£-33,490
Change In Property Value	£5	£5	£9,599	£17,135	£22,801	£49,545
Net Return	£-7,213	£-7,052	£2,850	£10,701	£16,768	£16,054
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-5%	2%	7%	11%	10%

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