Flat
TW9
0 beds
1 bath
Hill Street, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-12,526
↘ -13%After 5 Years
Change In Property Value
£40,894
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,199 | £10,454 | £10,716 | £51,318 |
| Total Expenses | £12,643 | £12,707 | £12,763 | £12,831 | £12,900 | £63,844 |
| Profit Before Tax | £-2,743 | £-2,659 | £-2,564 | £-2,377 | £-2,184 | £-12,526 |
| Profit After Tax | £-2,743 | £-2,659 | £-2,564 | £-2,377 | £-2,184 | £-12,526 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £-2,740 | £3,341 | £8,146 | £11,876 | £7,745 | £28,368 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change