Flat TW9 2 beds 2 baths

Lower Mortlake Road, Richmond TW9

London, England · TW9

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-14,070

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 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	£17,328	£17,588	£17,852	£18,298	£18,755	£89,821
Total Expenses	£20,625	£20,701	£20,768	£20,855	£20,943	£103,891
Profit Before Tax	£-3,297	£-3,113	£-2,916	£-2,556	£-2,187	£-14,070
Profit After Tax	£-3,297	£-3,113	£-2,916	£-2,556	£-2,187	£-14,070
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£-3,291	£7,387	£15,826	£22,385	£15,188	£57,495
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