Flat
TW11
1 bed
1 bath
Carlton House, Teddington Riverside, London TW11
London, England · TW11
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£-52,801
↘ -25%After 5 Years
Change In Property Value
£66,066
↗ 10%After 5 Years
Return On Investment
6%
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 | £20,484 | £20,791 | £21,311 | £21,844 | £22,499 | £106,929 |
| Total Expenses | £31,668 | £31,796 | £31,939 | £32,085 | £32,241 | £159,730 |
| Profit Before Tax | £-11,184 | £-11,005 | £-10,628 | £-10,241 | £-9,742 | £-52,801 |
| Profit After Tax | £-11,184 | £-11,005 | £-10,628 | £-10,241 | £-9,742 | £-52,801 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £-11,178 | £-10,999 | £2,172 | £12,607 | £20,663 | £13,266 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change