Flat TW9 2 beds 1 bath

Northumbria Court, Richmond TW9

London, England · TW9

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-13,218

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 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	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£16,190	£16,260	£16,321	£16,397	£16,474	£81,642
Profit Before Tax	£-2,990	£-2,862	£-2,722	£-2,458	£-2,187	£-13,218
Profit After Tax	£-2,990	£-2,862	£-2,722	£-2,458	£-2,187	£-13,218
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£-2,986	£5,138	£11,558	£16,545	£11,052	£41,307
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	13%	9%	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