Terraced
TW10
2 beds
1 bath
Watermill Close, Richmond TW10
London, England · TW10
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-20,955
↘ -14%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,152 | £16,394 | £16,804 | £17,224 | £17,741 | £84,316 |
| Total Expenses | £20,961 | £20,997 | £21,048 | £21,101 | £21,164 | £105,271 |
| Profit Before Tax | £-4,809 | £-4,602 | £-4,244 | £-3,877 | £-3,423 | £-20,955 |
| Profit After Tax | £-4,809 | £-4,602 | £-4,244 | £-3,877 | £-3,423 | £-20,955 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-4,804 | £-4,598 | £5,256 | £13,081 | £19,143 | £28,079 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change