Flat
TW9
2 beds
1 bath
Lower Mortlake Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-13,377
↘ -10%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,028 | £14,238 | £14,452 | £14,813 | £15,184 | £72,715 |
| Total Expenses | £17,077 | £17,148 | £17,211 | £17,289 | £17,368 | £86,093 |
| Profit Before Tax | £-3,049 | £-2,910 | £-2,759 | £-2,475 | £-2,185 | £-13,377 |
| Profit After Tax | £-3,049 | £-2,910 | £-2,759 | £-2,475 | £-2,185 | £-13,377 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £-3,045 | £5,590 | £12,414 | £17,715 | £11,881 | £44,556 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change