Flat
TW11
3 beds
3 baths
Carlton House, Teddington Riverside, London TW11
London, England · TW11
View property listing
Initial Investment
£524,250First YearProfit From Rental Income
£-109,727
↘ -21%After 5 Years
Change In Property Value
£150,198
↗ 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 | £46,560 | £47,258 | £48,440 | £49,651 | £51,140 | £243,050 |
| Total Expenses | £70,012 | £70,257 | £70,539 | £70,828 | £71,140 | £352,777 |
| Profit Before Tax | £-23,452 | £-22,999 | £-22,100 | £-21,177 | £-19,999 | £-109,727 |
| Profit After Tax | £-23,452 | £-22,999 | £-22,100 | £-21,177 | £-19,999 | £-109,727 |
| Change In Property Value | £15 | £15 | £29,101 | £51,945 | £69,123 | £150,198 |
| Net Return | £-23,438 | £-22,984 | £7,001 | £30,767 | £49,124 | £40,471 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 1% | 6% | 9% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change