Flat
TW9
1 bed
1 bath
The Quadrant, Richmond, Surrey TW9
London, England · TW9
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-15,295
↘ -7%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £23,798 | £24,393 | £25,003 | £119,741 |
| Total Expenses | £26,833 | £26,917 | £26,993 | £27,095 | £27,198 | £135,036 |
| Profit Before Tax | £-3,733 | £-3,471 | £-3,195 | £-2,701 | £-2,195 | £-15,295 |
| Profit After Tax | £-3,733 | £-3,471 | £-3,195 | £-2,701 | £-2,195 | £-15,295 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £-3,726 | £10,529 | £21,795 | £30,553 | £20,972 | £80,125 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change