Flat TW9 0 beds 0 baths

Royal Parade, Kew, Richmond, Richmond Upon Thames TW9

London, England · TW9

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£-13,952

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£69,520

↗ 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	£16,836	£17,089	£17,345	£17,778	£18,223	£87,271
Total Expenses	£20,093	£20,168	£20,235	£20,320	£20,407	£101,223
Profit Before Tax	£-3,257	£-3,080	£-2,890	£-2,541	£-2,184	£-13,952
Profit After Tax	£-3,257	£-3,080	£-2,890	£-2,541	£-2,184	£-13,952
Change In Property Value	£5	£10,200	£18,207	£24,229	£16,879	£69,520
Net Return	£-3,252	£7,121	£15,317	£21,687	£14,695	£55,568
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-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