Flat TW11 4 beds 2 baths

Arlington Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£432,250First Year

Profit From Rental Income

After 5 Years

£-69,267

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£126,455

↗ 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	£39,204	£39,792	£40,787	£41,807	£43,061	£204,650
Total Expenses	£54,522	£54,627	£54,770	£54,915	£55,083	£273,918
Profit Before Tax	£-15,318	£-14,835	£-13,983	£-13,109	£-12,023	£-69,267
Profit After Tax	£-15,318	£-14,835	£-13,983	£-13,109	£-12,023	£-69,267
Change In Property Value	£12	£12	£24,500	£43,733	£58,197	£126,455
Net Return	£-15,306	£-14,823	£10,518	£30,625	£46,174	£57,188
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	2%	7%	11%	13%

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