Flat
TW11
1 bed
1 bath
Field Lane, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-24,595
↘ -27%After 5 Years
Change In Property Value
£30,452
↗ 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 | £9,444 | £9,586 | £9,825 | £10,071 | £10,373 | £49,299 |
| Total Expenses | £14,649 | £14,709 | £14,776 | £14,844 | £14,917 | £73,894 |
| Profit Before Tax | £-5,205 | £-5,123 | £-4,950 | £-4,773 | £-4,544 | £-24,595 |
| Profit After Tax | £-5,205 | £-5,123 | £-4,950 | £-4,773 | £-4,544 | £-24,595 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-5,202 | £-5,120 | £950 | £5,759 | £9,471 | £5,858 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 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