Flat
TW11
2 beds
1 bath
Twickenham Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£-46,374
↘ -21%After 5 Years
Change In Property Value
£67,093
↗ 10%After 5 Years
Return On Investment
10%
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 | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £30,766 | £30,864 | £30,979 | £31,097 | £31,225 | £154,932 |
| Profit Before Tax | £-9,970 | £-9,756 | £-9,344 | £-8,920 | £-8,384 | £-46,374 |
| Profit After Tax | £-9,970 | £-9,756 | £-9,344 | £-8,920 | £-8,384 | £-46,374 |
| Change In Property Value | £6 | £6 | £12,999 | £23,204 | £30,877 | £67,093 |
| Net Return | £-9,964 | £-9,750 | £3,656 | £14,283 | £22,494 | £20,719 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 10% | 10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change