Flat
TW10
2 beds
0 baths
Marlborough Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-21,845
↘ -9%After 5 Years
Change In Property Value
£95,420
↗ 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 | £21,696 | £22,021 | £22,352 | £22,911 | £23,483 | £112,463 |
| Total Expenses | £26,692 | £26,775 | £26,849 | £26,946 | £27,046 | £134,308 |
| Profit Before Tax | £-4,996 | £-4,753 | £-4,497 | £-4,036 | £-3,563 | £-21,845 |
| Profit After Tax | £-4,996 | £-4,753 | £-4,497 | £-4,036 | £-3,563 | £-21,845 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £-4,989 | £9,247 | £20,493 | £29,219 | £19,605 | £73,575 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 8% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change