Flat TW10 0 beds 0 baths

Richmond TW10

London, England · TW10

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£-23,203

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£107,007

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,336	£24,701	£25,072	£25,698	£26,341	£126,148
Total Expenses	£29,691	£29,777	£29,856	£29,960	£30,067	£149,351
Profit Before Tax	£-5,355	£-5,076	£-4,784	£-4,262	£-3,726	£-23,203
Profit After Tax	£-5,355	£-5,076	£-4,784	£-4,262	£-3,726	£-23,203
Change In Property Value	£8	£15,700	£28,025	£37,293	£25,981	£107,007
Net Return	£-5,347	£10,624	£23,241	£33,031	£22,255	£83,803
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	4%	9%	13%	8%	32%

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