Flat
TW11
1 bed
1 bath
Kingston Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-31,287
↘ -32%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
1%
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 | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £16,600 | £16,686 | £16,778 | £16,872 | £16,970 | £83,906 |
| Profit Before Tax | £-6,520 | £-6,455 | £-6,291 | £-6,123 | £-5,899 | £-31,287 |
| Profit After Tax | £-6,520 | £-6,455 | £-6,291 | £-6,123 | £-5,899 | £-31,287 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-6,516 | £-6,452 | £9 | £5,123 | £9,066 | £1,230 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change