Terraced TW10 2 beds 1 bath

Watermill Close, Richmond TW10

London, England · TW10

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-3,675

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,152	£16,394	£16,640	£17,056	£17,483	£83,725
Total Expenses	£17,398	£17,435	£17,470	£17,522	£17,575	£87,400
Profit Before Tax	£-1,246	£-1,041	£-830	£-466	£-93	£-3,675
Profit After Tax	£-1,246	£-1,041	£-830	£-466	£-93	£-3,675
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£-1,242	£8,459	£16,128	£22,100	£15,628	£61,074
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

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