Flat
TW10
1 bed
1 bath
Ashburnham Road, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£-16,224
↘ -14%After 5 Years
Change In Property Value
£48,391
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £14,523 | £14,589 | £14,647 | £14,717 | £14,789 | £73,264 |
| Profit Before Tax | £-3,519 | £-3,420 | £-3,310 | £-3,097 | £-2,878 | £-16,224 |
| Profit After Tax | £-3,519 | £-3,420 | £-3,310 | £-3,097 | £-2,878 | £-16,224 |
| Change In Property Value | £4 | £7,100 | £12,674 | £16,865 | £11,749 | £48,391 |
| Net Return | £-3,515 | £3,680 | £9,363 | £13,768 | £8,871 | £32,168 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -14% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change