Flat
TW1
2 beds
1 bath
Richmond Road, London TW1
London, England · TW1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-11,418
↘ -8%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,448 | £14,665 | £14,885 | £15,257 | £15,638 | £74,892 |
| Total Expenses | £17,119 | £17,191 | £17,254 | £17,333 | £17,414 | £86,310 |
| Profit Before Tax | £-2,671 | £-2,526 | £-2,369 | £-2,076 | £-1,775 | £-11,418 |
| Profit After Tax | £-2,671 | £-2,526 | £-2,369 | £-2,076 | £-1,775 | £-11,418 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £-2,667 | £5,974 | £12,803 | £18,114 | £12,291 | £46,515 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -8% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change