Terraced
TW10
2 beds
1 bath
Floyer Close, Queens Road, Richmond, London TW10
London, England · TW10
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-3,872
↘ -2%After 5 Years
Change In Property Value
£74,973
↗ 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 | £18,696 | £18,976 | £19,261 | £19,743 | £20,236 | £96,912 |
| Total Expenses | £20,066 | £20,106 | £20,145 | £20,204 | £20,264 | £100,785 |
| Profit Before Tax | £-1,370 | £-1,130 | £-884 | £-461 | £-28 | £-3,872 |
| Profit After Tax | £-1,370 | £-1,130 | £-884 | £-461 | £-28 | £-3,872 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £-1,364 | £9,870 | £18,751 | £25,668 | £18,176 | £71,100 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change