Terraced
TW11
2 beds
1 bath
School House Lane, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-25,507
↘ -11%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
20%
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 | £23,628 | £23,982 | £24,582 | £25,197 | £25,952 | £123,341 |
| Total Expenses | £29,643 | £29,690 | £29,761 | £29,833 | £29,920 | £148,848 |
| Profit Before Tax | £-6,015 | £-5,708 | £-5,179 | £-4,637 | £-3,967 | £-25,507 |
| Profit After Tax | £-6,015 | £-5,708 | £-5,179 | £-4,637 | £-3,967 | £-25,507 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-6,009 | £-5,701 | £8,321 | £19,461 | £28,100 | £44,173 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change