Flat TW10 2 beds 1 bath

Sutherland House, Richmond TW10

London, England · TW10

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£-30,463

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£11,961	£12,260	£12,566	£12,943	£61,514
Total Expenses	£18,255	£18,319	£18,391	£18,466	£18,546	£91,977
Profit Before Tax	£-6,471	£-6,358	£-6,132	£-5,900	£-5,603	£-30,463
Profit After Tax	£-6,471	£-6,358	£-6,132	£-5,900	£-5,603	£-30,463
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£-6,467	£-6,354	£1,468	£7,667	£12,450	£8,764
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	6%	10%	7%

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