Flat TW9 1 bed 1 bath

Shakespeare Terrace, Lower Richmond Road TW9

London, England · TW9

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-13,377

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 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	£14,028	£14,238	£14,452	£14,813	£15,184	£72,715
Total Expenses	£17,077	£17,148	£17,211	£17,289	£17,368	£86,093
Profit Before Tax	£-3,049	£-2,910	£-2,759	£-2,475	£-2,185	£-13,377
Profit After Tax	£-3,049	£-2,910	£-2,759	£-2,475	£-2,185	£-13,377
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£-3,045	£5,590	£12,414	£17,715	£11,881	£44,556
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