Flat
TW9
0 beds
0 baths
12B Eton Street, Richmond, Greater London TW9
London, England · TW9
View property listing
Initial Investment
£12,985First YearProfit From Rental Income
£-10,718
↘ -83%After 5 Years
Change In Property Value
£5,446
↗ 14%After 5 Years
Return On Investment
-41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,320 | £1,340 | £1,360 | £1,394 | £1,429 | £6,842 |
| Total Expenses | £3,417 | £3,469 | £3,512 | £3,558 | £3,604 | £17,560 |
| Profit Before Tax | £-2,097 | £-2,130 | £-2,152 | £-2,164 | £-2,175 | £-10,718 |
| Profit After Tax | £-2,097 | £-2,130 | £-2,152 | £-2,164 | £-2,175 | £-10,718 |
| Change In Property Value | £0 | £799 | £1,426 | £1,898 | £1,322 | £5,446 |
| Net Return | £-2,097 | £-1,331 | £-726 | £-266 | £-853 | £-5,272 |
| Return From Rental Income (%) | -16% | -16% | -17% | -17% | -17% | -83% |
| Total Net Return (%) | -16% | -10% | -6% | -2% | -7% | -41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change