Flat
TW9
0 beds
0 baths
7A Petersham Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-15,613
↘ -6%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £28,607 | £28,694 | £28,773 | £28,878 | £28,986 | £143,938 |
| Profit Before Tax | £-3,851 | £-3,567 | £-3,268 | £-2,736 | £-2,191 | £-15,613 |
| Profit After Tax | £-3,851 | £-3,567 | £-3,268 | £-2,736 | £-2,191 | £-15,613 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £-3,843 | £11,434 | £23,507 | £32,894 | £22,632 | £86,622 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | 5% | 9% | 13% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change