Semi Detached TW11 6 beds 2 baths

Waldegrave Road, Teddington, Greater London TW11

London, England · TW11

Initial Investment

First Year

£420,250First Year

Profit From Rental Income

After 5 Years

£-14,159

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£123,358

↗ 10%After 5 Years

Return On Investment

26%

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	£52,712	£52,795	£52,928	£53,063	£53,228	£264,726
Profit Before Tax	£-4,712	£-4,075	£-2,990	£-1,877	£-506	£-14,159
Profit After Tax	£-4,712	£-4,075	£-2,990	£-1,877	£-506	£-14,159
Change In Property Value	£12	£12	£23,900	£42,662	£56,771	£123,358
Net Return	£-4,700	£-4,063	£20,911	£40,785	£56,266	£109,199
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	13%	26%

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