Flat
TW11
5 beds
1 bath
Park Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£-82,496
↘ -15%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
13%
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 | £48,000 | £48,720 | £49,938 | £51,186 | £52,722 | £250,566 |
| Total Expenses | £66,313 | £66,431 | £66,595 | £66,764 | £66,960 | £333,062 |
| Profit Before Tax | £-18,313 | £-17,711 | £-16,657 | £-15,578 | £-14,238 | £-82,496 |
| Profit After Tax | £-18,313 | £-17,711 | £-16,657 | £-15,578 | £-14,238 | £-82,496 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £-18,298 | £-17,695 | £13,343 | £37,974 | £57,023 | £72,347 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 2% | 7% | 11% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change