Flat
TW10
1 bed
1 bath
Glovers Lodge, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-14,810
↘ -18%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,376 | £8,502 | £8,629 | £8,845 | £9,066 | £43,418 |
| Total Expenses | £11,525 | £11,587 | £11,641 | £11,705 | £11,769 | £58,227 |
| Profit Before Tax | £-3,149 | £-3,086 | £-3,012 | £-2,860 | £-2,703 | £-14,810 |
| Profit After Tax | £-3,149 | £-3,086 | £-3,012 | £-2,860 | £-2,703 | £-14,810 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £-3,146 | £2,314 | £6,627 | £9,967 | £6,233 | £21,995 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 8% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change