Flat TW10 2 beds 1 bath

Watermill Close, Richmond TW10

London, England · TW10

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£-16,760

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£53,162

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,462	£12,773	£13,092	£62,701
Total Expenses	£15,758	£15,826	£15,885	£15,958	£16,033	£79,461
Profit Before Tax	£-3,662	£-3,549	£-3,424	£-3,185	£-2,941	£-16,760
Profit After Tax	£-3,662	£-3,549	£-3,424	£-3,185	£-2,941	£-16,760
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£-3,658	£4,252	£10,499	£15,342	£9,967	£36,403
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-13%
Total Net Return (%)	-3%	3%	8%	12%	8%	29%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change