Flat TW9 2 beds 1 bath

1 Dee Road, Richmond TW9

London, England · TW9

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£-14,049

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£70,883

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,160	£17,417	£17,679	£18,121	£18,574	£88,950
Total Expenses	£20,447	£20,523	£20,590	£20,676	£20,764	£102,999
Profit Before Tax	£-3,287	£-3,105	£-2,911	£-2,555	£-2,190	£-14,049
Profit After Tax	£-3,287	£-3,105	£-2,911	£-2,555	£-2,190	£-14,049
Change In Property Value	£5	£10,400	£18,564	£24,704	£17,210	£70,883
Net Return	£-3,282	£7,295	£15,653	£22,148	£15,020	£56,834
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

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