Flat
TW10
2 beds
1 bath
Church Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-19,379
↘ -11%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,052 | £17,308 | £17,567 | £18,007 | £18,457 | £88,391 |
| Total Expenses | £21,401 | £21,477 | £21,544 | £21,630 | £21,717 | £107,770 |
| Profit Before Tax | £-4,349 | £-4,169 | £-3,977 | £-3,623 | £-3,261 | £-19,379 |
| Profit After Tax | £-4,349 | £-4,169 | £-3,977 | £-3,623 | £-3,261 | £-19,379 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £-4,344 | £6,831 | £15,659 | £22,506 | £14,942 | £55,594 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 12% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change