Flat
TW10
3 beds
1 bath
Sheen Court, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-43,378
↘ -21%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,380 | £19,671 | £20,162 | £20,667 | £21,287 | £101,166 |
| Total Expenses | £28,735 | £28,810 | £28,902 | £28,996 | £29,101 | £144,544 |
| Profit Before Tax | £-9,355 | £-9,139 | £-8,740 | £-8,330 | £-7,814 | £-43,378 |
| Profit After Tax | £-9,355 | £-9,139 | £-8,740 | £-8,330 | £-7,814 | £-43,378 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-9,349 | £-9,133 | £3,761 | £13,983 | £21,878 | £21,140 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change