Flat
TW9
1 bed
1 bath
Lower Richmond Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-13,536
↘ -9%After 5 Years
Change In Property Value
£61,341
↗ 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 | £14,856 | £15,079 | £15,305 | £15,688 | £16,080 | £77,007 |
| Total Expenses | £17,964 | £18,037 | £18,100 | £18,180 | £18,262 | £90,544 |
| Profit Before Tax | £-3,108 | £-2,958 | £-2,795 | £-2,493 | £-2,182 | £-13,536 |
| Profit After Tax | £-3,108 | £-2,958 | £-2,795 | £-2,493 | £-2,182 | £-13,536 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £-3,104 | £6,042 | £13,270 | £18,885 | £12,711 | £47,805 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change