Flat TW11 2 beds 1 bath

Walpole Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-20,992

↘ -31%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

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	£7,044	£7,150	£7,328	£7,512	£7,737	£36,771
Total Expenses	£11,433	£11,489	£11,550	£11,612	£11,678	£57,763
Profit Before Tax	£-4,389	£-4,340	£-4,222	£-4,101	£-3,941	£-20,992
Profit After Tax	£-4,389	£-4,340	£-4,222	£-4,101	£-3,941	£-20,992
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£-4,387	£-4,338	£178	£3,753	£6,511	£1,718
Return From Rental Income (%)	-7%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-7%	-6%	0%	6%	10%	3%

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