Flat TW11 1 bed 1 bath

Church Road, Teddington TW11

London, England · TW11

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-23,672

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£8,796	£8,928	£9,151	£9,380	£9,661	£45,916
Total Expenses	£13,790	£13,849	£13,915	£13,981	£14,052	£69,588
Profit Before Tax	£-4,994	£-4,921	£-4,764	£-4,602	£-4,391	£-23,672
Profit After Tax	£-4,994	£-4,921	£-4,764	£-4,602	£-4,391	£-23,672
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-4,991	£-4,919	£737	£5,216	£8,674	£4,716
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	6%	10%	6%

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