Flat
TW11
1 bed
1 bath
Broom Road, Teddington TW11
London, England · TW11
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£-17,598
↘ -20%After 5 Years
Change In Property Value
£28,899
↗ 10%After 5 Years
Return On Investment
13%
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 | £8,964 | £9,098 | £9,326 | £9,559 | £9,846 | £46,793 |
| Total Expenses | £12,803 | £12,835 | £12,875 | £12,916 | £12,962 | £64,392 |
| Profit Before Tax | £-3,839 | £-3,737 | £-3,549 | £-3,357 | £-3,116 | £-17,598 |
| Profit After Tax | £-3,839 | £-3,737 | £-3,549 | £-3,357 | £-3,116 | £-17,598 |
| Change In Property Value | £3 | £3 | £5,599 | £9,994 | £13,300 | £28,899 |
| Net Return | £-3,837 | £-3,734 | £2,050 | £6,637 | £10,184 | £11,300 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change