Flat
TW11
1 bed
1 bath
Cloister Close, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£100,482First YearProfit From Rental Income
£-25,155
↘ -25%After 5 Years
Change In Property Value
£33,028
↗ 10%After 5 Years
Return On Investment
8%
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 | £10,236 | £10,390 | £10,649 | £10,916 | £11,243 | £53,433 |
| Total Expenses | £15,590 | £15,648 | £15,714 | £15,782 | £15,855 | £78,588 |
| Profit Before Tax | £-5,354 | £-5,258 | £-5,065 | £-4,866 | £-4,612 | £-25,155 |
| Profit After Tax | £-5,354 | £-5,258 | £-5,065 | £-4,866 | £-4,612 | £-25,155 |
| Change In Property Value | £3 | £3 | £6,399 | £11,422 | £15,200 | £33,028 |
| Net Return | £-5,350 | £-5,255 | £1,334 | £6,556 | £10,588 | £7,873 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change